Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.28% first-year return on $60,819 initial cash invested.
3.28%
Cash On Cash
7.72%
Cap Rate
1.25
DSCR
$2,300
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,819
Downpayment
20%
$40,780
Closing costs
1%
$2,039
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$2,134
Mortgage P&I
46%
$1,053
Property Taxes
10%
$225
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253