Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.47% first-year return on $61,386 initial cash invested.
7.47%
Cash On Cash
9.54%
Cap Rate
1.42
DSCR
$2,598
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $2,216 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$2,216
Mortgage P&I
45%
$1,156
Property Taxes
4%
$102
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286