Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.15% first-year return on $61,869 initial cash invested.
6.15%
Cash On Cash
8.93%
Cap Rate
1.37
DSCR
$2,648
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,331 expenses = $317 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
$2,648
Total Expenses
$2,331
Mortgage P&I
43%
$1,132
Property Taxes
8%
$224
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291