Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.64% first-year return on $60,000 initial cash invested.
17.64%
Cash On Cash
12.53%
Cap Rate
1.94
DSCR
$3,266
Rent
$882
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
7.1%
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
$3,266
Total Expenses
$2,384
Mortgage P&I
33%
$1,075
Property Taxes
4%
$130
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359