Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.13% first-year return on $61,470 initial cash invested.
2.13%
Cash On Cash
6.97%
Cap Rate
1.19
DSCR
$2,103
Rent
$109
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$1,994
Mortgage P&I
48%
$1,010
Property Taxes
8%
$165
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231