Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.17% first-year return on $60,588 initial cash invested.
1.17%
Cash On Cash
7.21%
Cap Rate
1.13
DSCR
$1,950
Rent
$59
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
$60,588
Downpayment
20%
$40,560
Closing costs
1%
$2,028
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,950
Total Expenses
$1,891
Mortgage P&I
55%
$1,081
Property Taxes
4%
$74
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214