Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.71% first-year return on $59,979 initial cash invested.
14.71%
Cash On Cash
10.85%
Cap Rate
1.91
DSCR
$3,182
Rent
$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$2,447
Mortgage P&I
30%
$946
Property Taxes
11%
$350
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350