Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.45% first-year return on $59,853 initial cash invested.
12.45%
Cash On Cash
10.36%
Cap Rate
1.75
DSCR
$2,930
Rent
$621
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,853
Downpayment
20%
$39,860
Closing costs
1%
$1,993
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$2,309
Mortgage P&I
34%
$983
Property Taxes
7%
$194
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322