Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.52% first-year return on $61,050 initial cash invested.
5.52%
Cash On Cash
8.65%
Cap Rate
1.35
DSCR
$2,595
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $2,314 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,595
Total Expenses
$2,314
Mortgage P&I
42%
$1,093
Property Taxes
10%
$267
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285