Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.91% first-year return on $61,176 initial cash invested.
8.91%
Cash On Cash
9.62%
Cap Rate
1.52
DSCR
$2,768
Rent
$454
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
$61,176
Downpayment
20%
$41,120
Closing costs
1%
$2,056
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$2,314
Mortgage P&I
39%
$1,083
Property Taxes
8%
$223
Home Insurance
2%
$67
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304