Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.72% first-year return on $42,525 initial cash invested.
17.72%
Cash On Cash
10.55%
Cap Rate
1.72
DSCR
$2,378
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,378
Total Expenses
$1,750
Mortgage P&I
43%
$1,033
Property Taxes
1%
$26
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0