Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $60,714 initial cash invested.
1.84%
Cash On Cash
7.51%
Cap Rate
1.16
DSCR
$2,032
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $1,939 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,714
Downpayment
20%
$40,680
Closing costs
1%
$2,034
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$1,939
Mortgage P&I
54%
$1,099
Property Taxes
4%
$76
Home Insurance
4%
$73
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224