Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.91% first-year return on $60,126 initial cash invested.
4.91%
Cash On Cash
8.37%
Cap Rate
1.32
DSCR
$2,406
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,126
Downpayment
20%
$40,120
Closing costs
1%
$2,006
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$2,160
Mortgage P&I
44%
$1,057
Property Taxes
8%
$202
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265