Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.98% first-year return on $61,407 initial cash invested.
0.98%
Cash On Cash
6.76%
Cap Rate
1.14
DSCR
$2,308
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,407
Downpayment
20%
$41,340
Closing costs
1%
$2,067
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$2,258
Mortgage P&I
44%
$1,023
Property Taxes
16%
$377
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254