Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.32% first-year return on $60,189 initial cash invested.
12.32%
Cash On Cash
10.49%
Cap Rate
1.71
DSCR
$2,824
Rent
$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,189
Downpayment
20%
$40,180
Closing costs
1%
$2,009
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,206
Mortgage P&I
36%
$1,025
Property Taxes
5%
$138
Home Insurance
3%
$74
HOA
0%
$8
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311