Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7% first-year return on $60,483 initial cash invested.
7%
Cash On Cash
8.99%
Cap Rate
1.44
DSCR
$2,698
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,483
Downpayment
20%
$40,460
Closing costs
1%
$2,023
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$2,345
Mortgage P&I
39%
$1,055
Property Taxes
11%
$289
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297