Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.8% first-year return on $61,239 initial cash invested.
7.8%
Cash On Cash
9.27%
Cap Rate
1.47
DSCR
$2,763
Rent
$398
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,239
Downpayment
20%
$41,180
Closing costs
1%
$2,059
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$2,365
Mortgage P&I
39%
$1,082
Property Taxes
10%
$272
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304