Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.79% first-year return on $60,840 initial cash invested.
13.79%
Cash On Cash
11.06%
Cap Rate
1.76
DSCR
$2,892
Rent
$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,840
Downpayment
20%
$40,800
Closing costs
1%
$2,040
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$2,193
Mortgage P&I
37%
$1,066
Property Taxes
3%
$75
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318