Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.9% first-year return on $61,197 initial cash invested.
1.9%
Cash On Cash
7.48%
Cap Rate
1.19
DSCR
$2,738
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,197
Downpayment
20%
$41,140
Closing costs
1%
$2,057
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$2,641
Mortgage P&I
39%
$1,076
Property Taxes
20%
$559
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301