Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.64% first-year return on $61,890 initial cash invested.
16.64%
Cash On Cash
12.17%
Cap Rate
1.88
DSCR
$3,402
Rent
$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$2,544
Mortgage P&I
33%
$1,126
Property Taxes
6%
$210
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374