Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.35% first-year return on $61,449 initial cash invested.
11.35%
Cash On Cash
10.34%
Cap Rate
1.64
DSCR
$2,854
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,449
Downpayment
20%
$41,380
Closing costs
1%
$2,069
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$2,273
Mortgage P&I
38%
$1,087
Property Taxes
5%
$142
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314