Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.99% first-year return on $60,735 initial cash invested.
10.99%
Cash On Cash
10.44%
Cap Rate
1.63
DSCR
$3,228
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,735
Downpayment
20%
$40,700
Closing costs
1%
$2,035
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$2,672
Mortgage P&I
34%
$1,086
Property Taxes
13%
$417
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355