Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $61,575 initial cash invested.
3.27%
Cash On Cash
7.75%
Cap Rate
1.23
DSCR
$2,112
Rent
$168
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,575
Downpayment
20%
$41,500
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$1,944
Mortgage P&I
52%
$1,088
Property Taxes
3%
$66
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232