Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.34% first-year return on $60,987 initial cash invested.
8.34%
Cash On Cash
9.53%
Cap Rate
1.49
DSCR
$2,824
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $2,400 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,987
Downpayment
20%
$40,940
Closing costs
1%
$2,047
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,400
Mortgage P&I
39%
$1,089
Property Taxes
10%
$277
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311