Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.36% first-year return on $42,967 initial cash invested.
25.36%
Cash On Cash
12.26%
Cap Rate
2.01
DSCR
$3,612
Rent
$908
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,967
Downpayment
20%
$40,920
Closing costs
1%
$2,046
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,612
Total Expenses
$2,704
Mortgage P&I
29%
$1,038
Property Taxes
10%
$368
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397