Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.68% first-year return on $61,260 initial cash invested.
7.68%
Cash On Cash
8.97%
Cap Rate
1.48
DSCR
$2,730
Rent
$392
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$2,338
Mortgage P&I
38%
$1,038
Property Taxes
11%
$300
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300