Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $60,504 initial cash invested.
1.47%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$2,224
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,504
Downpayment
20%
$40,480
Closing costs
1%
$2,024
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,224
Total Expenses
$2,150
Mortgage P&I
45%
$1,007
Property Taxes
14%
$314
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245