Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.25% first-year return on $61,848 initial cash invested.
6.25%
Cash On Cash
8.86%
Cap Rate
1.39
DSCR
$2,684
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,848
Downpayment
20%
$41,760
Closing costs
1%
$2,088
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,362
Mortgage P&I
41%
$1,112
Property Taxes
10%
$264
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295