Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.1% first-year return on $59,517 initial cash invested.
10.1%
Cash On Cash
9.94%
Cap Rate
1.59
DSCR
$2,636
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$2,135
Mortgage P&I
39%
$1,032
Property Taxes
5%
$138
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290