Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.23% first-year return on $60,210 initial cash invested.
4.23%
Cash On Cash
8.19%
Cap Rate
1.29
DSCR
$2,337
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $2,125 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,210
Downpayment
20%
$40,200
Closing costs
1%
$2,010
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$2,125
Mortgage P&I
46%
$1,066
Property Taxes
9%
$203
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257