Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.22% first-year return on $60,651 initial cash invested.
16.22%
Cash On Cash
12.15%
Cap Rate
1.87
DSCR
$3,382
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $2,562 expenses = $820 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,651
Downpayment
20%
$40,620
Closing costs
1%
$2,031
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$2,562
Mortgage P&I
33%
$1,102
Property Taxes
7%
$240
Home Insurance
2%
$71
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372