Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.07% first-year return on $61,953 initial cash invested.
4.07%
Cash On Cash
8.16%
Cap Rate
1.28
DSCR
$2,586
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $2,376 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,953
Downpayment
20%
$41,860
Closing costs
1%
$2,093
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$2,376
Mortgage P&I
43%
$1,110
Property Taxes
12%
$314
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284