Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.49% first-year return on $60,609 initial cash invested.
0.49%
Cash On Cash
7.06%
Cap Rate
1.1
DSCR
$2,184
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,609
Downpayment
20%
$40,580
Closing costs
1%
$2,029
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$2,159
Mortgage P&I
50%
$1,081
Property Taxes
12%
$262
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240