Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.66% first-year return on $61,680 initial cash invested.
3.66%
Cash On Cash
7.72%
Cap Rate
1.28
DSCR
$2,667
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$2,479
Mortgage P&I
39%
$1,043
Property Taxes
17%
$455
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293