Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.45% first-year return on $61,260 initial cash invested.
2.45%
Cash On Cash
7.51%
Cap Rate
1.19
DSCR
$2,074
Rent
$125
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,074
Total Expenses
$1,949
Mortgage P&I
52%
$1,081
Property Taxes
4%
$89
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228