Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.53% first-year return on $61,680 initial cash invested.
12.53%
Cash On Cash
10.69%
Cap Rate
1.7
DSCR
$3,034
Rent
$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $2,390 expenses = $644 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$2,390
Mortgage P&I
36%
$1,088
Property Taxes
6%
$168
Home Insurance
2%
$75
HOA
1%
$28
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334