Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.38% first-year return on $61,029 initial cash invested.
10.38%
Cash On Cash
10.07%
Cap Rate
1.6
DSCR
$2,870
Rent
$528
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$2,342
Mortgage P&I
38%
$1,077
Property Taxes
7%
$209
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316