Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14% first-year return on $61,050 initial cash invested.
14%
Cash On Cash
11.17%
Cap Rate
1.79
DSCR
$3,246
Rent
$712
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$2,534
Mortgage P&I
33%
$1,067
Property Taxes
9%
$291
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357