Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.34% first-year return on $61,302 initial cash invested.
10.34%
Cash On Cash
9.68%
Cap Rate
1.62
DSCR
$2,780
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,302
Downpayment
20%
$41,240
Closing costs
1%
$2,062
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,780
Total Expenses
$2,252
Mortgage P&I
37%
$1,025
Property Taxes
7%
$208
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306