Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.46% first-year return on $61,449 initial cash invested.
1.46%
Cash On Cash
7.34%
Cap Rate
1.16
DSCR
$2,600
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $2,525 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,449
Downpayment
20%
$41,380
Closing costs
1%
$2,069
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$2,525
Mortgage P&I
42%
$1,086
Property Taxes
18%
$467
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286