Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.84% first-year return on $60,798 initial cash invested.
4.84%
Cash On Cash
8.3%
Cap Rate
1.31
DSCR
$2,234
Rent
$245
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,798
Downpayment
20%
$40,760
Closing costs
1%
$2,038
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,234
Total Expenses
$1,989
Mortgage P&I
48%
$1,076
Property Taxes
3%
$69
Home Insurance
3%
$70
HOA
1%
$15
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246