Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.63% first-year return on $61,869 initial cash invested.
3.63%
Cash On Cash
8.16%
Cap Rate
1.25
DSCR
$2,418
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $2,231 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,869
Downpayment
20%
$41,780
Closing costs
1%
$2,089
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,418
Total Expenses
$2,231
Mortgage P&I
47%
$1,137
Property Taxes
8%
$183
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266