Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.93% first-year return on $60,756 initial cash invested.
9.93%
Cash On Cash
10.23%
Cap Rate
1.57
DSCR
$3,138
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $2,635 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,756
Downpayment
20%
$40,720
Closing costs
1%
$2,036
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$2,635
Mortgage P&I
35%
$1,107
Property Taxes
12%
$386
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345