Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.15% first-year return on $60,168 initial cash invested.
4.15%
Cash On Cash
7.95%
Cap Rate
1.31
DSCR
$2,750
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,168
Downpayment
20%
$40,160
Closing costs
1%
$2,008
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$2,542
Mortgage P&I
37%
$1,013
Property Taxes
17%
$481
Home Insurance
3%
$72
HOA
2%
$42
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302