Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.3% first-year return on $60,399 initial cash invested.
3.3%
Cash On Cash
8.07%
Cap Rate
1.23
DSCR
$2,236
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,070 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,399
Downpayment
20%
$40,380
Closing costs
1%
$2,019
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,236
Total Expenses
$2,070
Mortgage P&I
49%
$1,102
Property Taxes
6%
$138
Home Insurance
3%
$71
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246