Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $60,861 initial cash invested.
0.73%
Cash On Cash
7.17%
Cap Rate
1.13
DSCR
$2,592
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,861
Downpayment
20%
$40,820
Closing costs
1%
$2,041
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,555
Mortgage P&I
42%
$1,078
Property Taxes
20%
$529
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285