Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.81% first-year return on $61,050 initial cash invested.
11.81%
Cash On Cash
9.8%
Cap Rate
1.73
DSCR
$2,566
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$1,965
Mortgage P&I
38%
$970
Property Taxes
2%
$50
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282