Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.4% first-year return on $59,979 initial cash invested.
11.4%
Cash On Cash
10.62%
Cap Rate
1.63
DSCR
$2,846
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $2,276 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,846
Total Expenses
$2,276
Mortgage P&I
38%
$1,085
Property Taxes
5%
$153
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313