Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.37% first-year return on $62,079 initial cash invested.
4.37%
Cash On Cash
8.15%
Cap Rate
1.29
DSCR
$2,404
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$2,178
Mortgage P&I
46%
$1,103
Property Taxes
8%
$185
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264