Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.3% first-year return on $61,848 initial cash invested.
10.3%
Cash On Cash
9.86%
Cap Rate
1.59
DSCR
$2,718
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,848
Downpayment
20%
$41,760
Closing costs
1%
$2,088
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$2,187
Mortgage P&I
40%
$1,076
Property Taxes
4%
$112
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299