Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.92% first-year return on $60,672 initial cash invested.
4.92%
Cash On Cash
8.08%
Cap Rate
1.33
DSCR
$2,202
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,672
Downpayment
20%
$40,640
Closing costs
1%
$2,032
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$1,953
Mortgage P&I
47%
$1,031
Property Taxes
5%
$102
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242