Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.33% first-year return on $61,533 initial cash invested.
3.33%
Cash On Cash
7.86%
Cap Rate
1.23
DSCR
$2,128
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $1,957 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,533
Downpayment
20%
$41,460
Closing costs
1%
$2,073
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,128
Total Expenses
$1,957
Mortgage P&I
52%
$1,101
Property Taxes
3%
$58
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234