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 $61,491 initial cash invested.
7.47%
Cash On Cash
9.55%
Cap Rate
1.42
DSCR
$2,608
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $2,225 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,491
Downpayment
20%
$41,420
Closing costs
1%
$2,071
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$2,225
Mortgage P&I
45%
$1,162
Property Taxes
4%
$101
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287