Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.91% first-year return on $43,051 initial cash invested.
12.91%
Cash On Cash
9.58%
Cap Rate
1.55
DSCR
$2,886
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $2,423 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,051
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,886
Total Expenses
$2,423
Mortgage P&I
37%
$1,059
Property Taxes
12%
$333
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317