Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.58% first-year return on $60,945 initial cash invested.
11.58%
Cash On Cash
10.89%
Cap Rate
1.62
DSCR
$3,004
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $2,416 expenses = $588 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$2,416
Mortgage P&I
38%
$1,148
Property Taxes
6%
$168
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330