Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.62% first-year return on $61,554 initial cash invested.
10.62%
Cash On Cash
10.03%
Cap Rate
1.61
DSCR
$2,796
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,554
Downpayment
20%
$41,480
Closing costs
1%
$2,074
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$2,251
Mortgage P&I
39%
$1,077
Property Taxes
5%
$147
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308