Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.41% first-year return on $61,533 initial cash invested.
11.41%
Cash On Cash
10.22%
Cap Rate
1.68
DSCR
$3,201
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $2,616 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,533
Downpayment
20%
$41,460
Closing costs
1%
$2,073
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,201
Total Expenses
$2,616
Mortgage P&I
33%
$1,053
Property Taxes
13%
$400
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352