Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.09% first-year return on $60,189 initial cash invested.
3.09%
Cash On Cash
8.2%
Cap Rate
1.22
DSCR
$2,427
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $2,272 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,189
Downpayment
20%
$40,180
Closing costs
1%
$2,009
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$2,272
Mortgage P&I
46%
$1,121
Property Taxes
11%
$256
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267