Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.72% first-year return on $61,722 initial cash invested.
4.72%
Cash On Cash
8.31%
Cap Rate
1.3
DSCR
$2,270
Rent
$243
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,027
Mortgage P&I
49%
$1,107
Property Taxes
3%
$74
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250