Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.55% first-year return on $60,567 initial cash invested.
7.55%
Cash On Cash
9.1%
Cap Rate
1.45
DSCR
$2,355
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $1,974 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,567
Downpayment
20%
$40,540
Closing costs
1%
$2,027
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,355
Total Expenses
$1,974
Mortgage P&I
45%
$1,062
Property Taxes
5%
$109
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259