Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.93% first-year return on $61,743 initial cash invested.
22.93%
Cash On Cash
14.07%
Cap Rate
2.2
DSCR
$3,886
Rent
$1,180
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$2,706
Mortgage P&I
29%
$1,108
Property Taxes
5%
$204
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427