Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.33% first-year return on $61,386 initial cash invested.
0.33%
Cash On Cash
7.05%
Cap Rate
1.08
DSCR
$1,924
Rent
$17
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
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,924
Total Expenses
$1,907
Mortgage P&I
58%
$1,119
Property Taxes
3%
$59
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212