Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.37% first-year return on $61,680 initial cash invested.
15.37%
Cash On Cash
11.3%
Cap Rate
1.88
DSCR
$3,208
Rent
$790
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$2,418
Mortgage P&I
32%
$1,040
Property Taxes
7%
$215
Home Insurance
2%
$73
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353