Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.85% first-year return on $60,357 initial cash invested.
17.85%
Cash On Cash
12.43%
Cap Rate
1.97
DSCR
$3,270
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,357
Downpayment
20%
$40,340
Closing costs
1%
$2,017
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$2,372
Mortgage P&I
32%
$1,060
Property Taxes
4%
$129
Home Insurance
2%
$71
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360