Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.22% first-year return on $61,176 initial cash invested.
3.22%
Cash On Cash
7.91%
Cap Rate
1.22
DSCR
$2,106
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $1,942 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,176
Downpayment
20%
$41,120
Closing costs
1%
$2,056
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,106
Total Expenses
$1,942
Mortgage P&I
53%
$1,108
Property Taxes
2%
$48
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232