Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.04% first-year return on $61,218 initial cash invested.
12.04%
Cash On Cash
10.62%
Cap Rate
1.67
DSCR
$3,002
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,218
Downpayment
20%
$41,160
Closing costs
1%
$2,058
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,388
Mortgage P&I
36%
$1,088
Property Taxes
7%
$206
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330