Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.02% first-year return on $59,517 initial cash invested.
25.02%
Cash On Cash
14.73%
Cap Rate
2.37
DSCR
$4,053
Rent
$1,241
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$2,812
Mortgage P&I
25%
$1,023
Property Taxes
8%
$341
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446