Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.77% first-year return on $43,575 initial cash invested.
13.77%
Cash On Cash
9.61%
Cap Rate
1.59
DSCR
$2,330
Rent
$500
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,575
Downpayment
20%
$41,500
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$1,830
Mortgage P&I
45%
$1,046
Property Taxes
5%
$106
Home Insurance
3%
$73
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0