Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.09% first-year return on $61,617 initial cash invested.
4.09%
Cash On Cash
7.9%
Cap Rate
1.29
DSCR
$2,394
Rent
$210
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,617
Downpayment
20%
$41,540
Closing costs
1%
$2,077
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$2,184
Mortgage P&I
44%
$1,062
Property Taxes
10%
$233
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263