Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.12% first-year return on $59,580 initial cash invested.
11.12%
Cash On Cash
10.1%
Cap Rate
1.66
DSCR
$2,826
Rent
$552
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,580
Downpayment
20%
$39,600
Closing costs
1%
$1,980
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$2,274
Mortgage P&I
35%
$1,002
Property Taxes
8%
$237
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311