Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.07% first-year return on $61,491 initial cash invested.
5.07%
Cash On Cash
8.5%
Cap Rate
1.32
DSCR
$2,391
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $2,131 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,391
Total Expenses
$2,131
Mortgage P&I
46%
$1,111
Property Taxes
6%
$137
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263