Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.1% first-year return on $61,281 initial cash invested.
11.1%
Cash On Cash
10.6%
Cap Rate
1.61
DSCR
$3,111
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $2,544 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,281
Downpayment
20%
$41,220
Closing costs
1%
$2,061
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$2,544
Mortgage P&I
36%
$1,130
Property Taxes
9%
$290
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342