Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.96% first-year return on $60,987 initial cash invested.
10.96%
Cash On Cash
10.08%
Cap Rate
1.63
DSCR
$2,652
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,987
Downpayment
20%
$40,940
Closing costs
1%
$2,047
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,095
Mortgage P&I
40%
$1,056
Property Taxes
2%
$63
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292