Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.11% first-year return on $61,491 initial cash invested.
6.11%
Cash On Cash
8.43%
Cap Rate
1.39
DSCR
$2,456
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,491
Downpayment
20%
$41,420
Closing costs
1%
$2,071
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$2,143
Mortgage P&I
43%
$1,044
Property Taxes
8%
$201
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270