Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.24% first-year return on $59,685 initial cash invested.
12.24%
Cash On Cash
10.14%
Cap Rate
1.76
DSCR
$2,817
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,685
Downpayment
20%
$39,700
Closing costs
1%
$1,985
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$2,208
Mortgage P&I
34%
$955
Property Taxes
7%
$196
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310