Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.3% first-year return on $61,365 initial cash invested.
6.3%
Cash On Cash
8.89%
Cap Rate
1.37
DSCR
$2,295
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,365
Downpayment
20%
$41,300
Closing costs
1%
$2,065
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$1,973
Mortgage P&I
49%
$1,115
Property Taxes
0%
$10
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252