Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.09% first-year return on $62,205 initial cash invested.
11.09%
Cash On Cash
9.85%
Cap Rate
1.65
DSCR
$2,709
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,205
Downpayment
20%
$42,100
Closing costs
1%
$2,105
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$2,134
Mortgage P&I
39%
$1,044
Property Taxes
2%
$67
Home Insurance
3%
$82
HOA
1%
$21
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298