Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.6% first-year return on $62,079 initial cash invested.
4.6%
Cash On Cash
8.14%
Cap Rate
1.3
DSCR
$2,288
Rent
$238
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
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$2,050
Mortgage P&I
48%
$1,094
Property Taxes
4%
$102
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252