Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.34% first-year return on $60,231 initial cash invested.
11.34%
Cash On Cash
10.62%
Cap Rate
1.62
DSCR
$2,853
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,284 expenses = $569 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,231
Downpayment
20%
$40,220
Closing costs
1%
$2,011
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$2,284
Mortgage P&I
38%
$1,097
Property Taxes
3%
$91
Home Insurance
2%
$71
HOA
2%
$55
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314