Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.61% first-year return on $62,268 initial cash invested.
4.61%
Cash On Cash
8.26%
Cap Rate
1.29
DSCR
$2,220
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,268
Downpayment
20%
$42,160
Closing costs
1%
$2,108
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$1,981
Mortgage P&I
51%
$1,123
Property Taxes
1%
$28
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244