Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.9% first-year return on $60,630 initial cash invested.
1.9%
Cash On Cash
7.31%
Cap Rate
1.18
DSCR
$2,356
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $2,260 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,630
Downpayment
20%
$40,600
Closing costs
1%
$2,030
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$2,260
Mortgage P&I
44%
$1,046
Property Taxes
12%
$275
Home Insurance
3%
$69
HOA
3%
$69
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259