Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.25% first-year return on $61,995 initial cash invested.
5.25%
Cash On Cash
8.15%
Cap Rate
1.36
DSCR
$2,712
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,995
Downpayment
20%
$41,900
Closing costs
1%
$2,095
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,441
Mortgage P&I
39%
$1,044
Property Taxes
14%
$369
Home Insurance
3%
$70
HOA
1%
$38
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298