Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.85% first-year return on $61,302 initial cash invested.
4.85%
Cash On Cash
8.21%
Cap Rate
1.32
DSCR
$2,295
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,302
Downpayment
20%
$41,240
Closing costs
1%
$2,062
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$2,047
Mortgage P&I
47%
$1,070
Property Taxes
6%
$143
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252