Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.45% first-year return on $61,071 initial cash invested.
7.45%
Cash On Cash
9%
Cap Rate
1.46
DSCR
$2,624
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,071
Downpayment
20%
$41,020
Closing costs
1%
$2,051
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,245
Mortgage P&I
40%
$1,054
Property Taxes
9%
$224
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289