Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.96% first-year return on $61,176 initial cash invested.
9.96%
Cash On Cash
9.97%
Cap Rate
1.57
DSCR
$2,746
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,176
Downpayment
20%
$41,120
Closing costs
1%
$2,056
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,238
Mortgage P&I
40%
$1,090
Property Taxes
5%
$140
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302