Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.97% first-year return on $62,016 initial cash invested.
4.97%
Cash On Cash
8.46%
Cap Rate
1.31
DSCR
$2,349
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,016
Downpayment
20%
$41,920
Closing costs
1%
$2,096
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$2,092
Mortgage P&I
48%
$1,126
Property Taxes
4%
$88
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258