Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.15% first-year return on $60,399 initial cash invested.
2.15%
Cash On Cash
7.49%
Cap Rate
1.18
DSCR
$2,108
Rent
$108
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,399
Downpayment
20%
$40,380
Closing costs
1%
$2,019
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,108
Total Expenses
$2,000
Mortgage P&I
51%
$1,069
Property Taxes
6%
$135
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232