Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.01% first-year return on $61,722 initial cash invested.
10.01%
Cash On Cash
9.88%
Cap Rate
1.57
DSCR
$2,637
Rent
$515
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$2,122
Mortgage P&I
41%
$1,094
Property Taxes
2%
$58
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290