Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.48% first-year return on $60,000 initial cash invested.
31.48%
Cash On Cash
16.96%
Cap Rate
2.69
DSCR
$5,044
Rent
$1,574
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$5,044
Total Expenses
$3,470
Mortgage P&I
21%
$1,051
Property Taxes
13%
$634
Home Insurance
1%
$70
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555