Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.78% first-year return on $61,638 initial cash invested.
5.78%
Cash On Cash
8.69%
Cap Rate
1.36
DSCR
$2,508
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $2,211 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,638
Downpayment
20%
$41,560
Closing costs
1%
$2,078
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$2,211
Mortgage P&I
44%
$1,107
Property Taxes
7%
$177
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276