Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.39% first-year return on $62,205 initial cash invested.
2.39%
Cash On Cash
7.32%
Cap Rate
1.19
DSCR
$2,067
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,205
Downpayment
20%
$42,100
Closing costs
1%
$2,105
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,067
Total Expenses
$1,943
Mortgage P&I
52%
$1,077
Property Taxes
5%
$102
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227