Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.16% first-year return on $59,412 initial cash invested.
12.16%
Cash On Cash
10.47%
Cap Rate
1.7
DSCR
$2,728
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,412
Downpayment
20%
$39,440
Closing costs
1%
$1,972
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$2,126
Mortgage P&I
37%
$1,009
Property Taxes
5%
$127
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300