Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.57% first-year return on $43,743 initial cash invested.
14.57%
Cash On Cash
10.19%
Cap Rate
1.6
DSCR
$2,591
Rent
$531
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
$43,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,591
Total Expenses
$2,060
Mortgage P&I
43%
$1,108
Property Taxes
8%
$204
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0