Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $61,344 initial cash invested.
1.84%
Cash On Cash
7.13%
Cap Rate
1.18
DSCR
$2,289
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,344
Downpayment
20%
$41,280
Closing costs
1%
$2,064
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$2,195
Mortgage P&I
45%
$1,041
Property Taxes
15%
$342
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252