Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.11% first-year return on $61,260 initial cash invested.
10.11%
Cash On Cash
10%
Cap Rate
1.58
DSCR
$2,811
Rent
$516
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
$61,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$2,295
Mortgage P&I
39%
$1,089
Property Taxes
6%
$182
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309