Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.01% first-year return on $59,979 initial cash invested.
15.01%
Cash On Cash
11.51%
Cap Rate
1.84
DSCR
$3,078
Rent
$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$2,328
Mortgage P&I
34%
$1,045
Property Taxes
5%
$167
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339