Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.46% first-year return on $61,029 initial cash invested.
10.46%
Cash On Cash
9.84%
Cap Rate
1.62
DSCR
$2,703
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $2,171 expenses = $532 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,703
Total Expenses
$2,171
Mortgage P&I
38%
$1,040
Property Taxes
5%
$141
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297