Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.36% first-year return on $60,525 initial cash invested.
13.36%
Cash On Cash
11.06%
Cap Rate
1.75
DSCR
$3,090
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$2,416
Mortgage P&I
35%
$1,068
Property Taxes
7%
$226
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340