Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.27% first-year return on $61,218 initial cash invested.
1.27%
Cash On Cash
7.1%
Cap Rate
1.14
DSCR
$2,076
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $2,011 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,218
Downpayment
20%
$41,160
Closing costs
1%
$2,058
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$2,011
Mortgage P&I
51%
$1,069
Property Taxes
7%
$136
Home Insurance
5%
$101
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228