Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.67% first-year return on $61,659 initial cash invested.
2.67%
Cash On Cash
7.29%
Cap Rate
1.22
DSCR
$2,322
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,659
Downpayment
20%
$41,580
Closing costs
1%
$2,079
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$2,185
Mortgage P&I
44%
$1,033
Property Taxes
12%
$278
Home Insurance
3%
$73
HOA
0%
$11
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255