Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.58% first-year return on $61,134 initial cash invested.
11.58%
Cash On Cash
10.14%
Cap Rate
1.68
DSCR
$2,859
Rent
$590
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,134
Downpayment
20%
$41,080
Closing costs
1%
$2,054
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$2,269
Mortgage P&I
36%
$1,031
Property Taxes
6%
$183
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314