Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.25% first-year return on $60,525 initial cash invested.
24.25%
Cash On Cash
14.22%
Cap Rate
2.32
DSCR
$3,567
Rent
$1,223
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
$60,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$2,344
Mortgage P&I
29%
$1,033
Property Taxes
1%
$26
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392