Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.9% first-year return on $59,979 initial cash invested.
10.9%
Cash On Cash
10.21%
Cap Rate
1.62
DSCR
$2,668
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$2,123
Mortgage P&I
39%
$1,049
Property Taxes
4%
$97
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293