Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.65% first-year return on $61,764 initial cash invested.
8.65%
Cash On Cash
9.49%
Cap Rate
1.5
DSCR
$2,634
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$2,189
Mortgage P&I
42%
$1,098
Property Taxes
5%
$122
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290