Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.97% first-year return on $60,840 initial cash invested.
8.97%
Cash On Cash
9.26%
Cap Rate
1.54
DSCR
$2,493
Rent
$455
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,840
Downpayment
20%
$40,800
Closing costs
1%
$2,040
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$2,038
Mortgage P&I
41%
$1,019
Property Taxes
4%
$111
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274