Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.29% first-year return on $62,037 initial cash invested.
6.29%
Cash On Cash
8.73%
Cap Rate
1.39
DSCR
$2,589
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,037
Downpayment
20%
$41,940
Closing costs
1%
$2,097
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$2,264
Mortgage P&I
42%
$1,097
Property Taxes
8%
$210
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285