Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.06% first-year return on $60,084 initial cash invested.
11.06%
Cash On Cash
10.08%
Cap Rate
1.64
DSCR
$2,625
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$2,071
Mortgage P&I
39%
$1,025
Property Taxes
3%
$81
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289