Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.28% first-year return on $61,617 initial cash invested.
11.28%
Cash On Cash
9.95%
Cap Rate
1.68
DSCR
$2,998
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,617
Downpayment
20%
$41,540
Closing costs
1%
$2,077
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$2,419
Mortgage P&I
34%
$1,023
Property Taxes
9%
$262
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330