Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.01% first-year return on $61,890 initial cash invested.
11.01%
Cash On Cash
10.17%
Cap Rate
1.62
DSCR
$2,710
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,710
Total Expenses
$2,142
Mortgage P&I
40%
$1,095
Property Taxes
2%
$52
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298