Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.63% first-year return on $61,281 initial cash invested.
12.63%
Cash On Cash
11.27%
Cap Rate
1.66
DSCR
$3,099
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $2,454 expenses = $645 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,099
Total Expenses
$2,454
Mortgage P&I
38%
$1,167
Property Taxes
5%
$159
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341