Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $61,176 initial cash invested.
3.18%
Cash On Cash
7.72%
Cap Rate
1.25
DSCR
$2,488
Rent
$162
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,176
Downpayment
20%
$41,120
Closing costs
1%
$2,056
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,326
Mortgage P&I
43%
$1,060
Property Taxes
13%
$332
Home Insurance
3%
$74
HOA
0%
$12
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274