Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.75% first-year return on $55,764 initial cash invested.
11.75%
Cash On Cash
9.94%
Cap Rate
1.61
DSCR
$2,685
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,685
Total Expenses
$2,139
Mortgage P&I
40%
$1,074
Property Taxes
3%
$92
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295