Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.1% first-year return on $59,748 initial cash invested.
15.1%
Cash On Cash
11.72%
Cap Rate
1.82
DSCR
$3,118
Rent
$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,748
Downpayment
20%
$39,760
Closing costs
1%
$1,988
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,366
Mortgage P&I
34%
$1,064
Property Taxes
5%
$171
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343