Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.28% first-year return on $59,979 initial cash invested.
13.28%
Cash On Cash
10.81%
Cap Rate
1.75
DSCR
$2,710
Rent
$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $2,046 expenses = $664 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,710
Total Expenses
$2,046
Mortgage P&I
38%
$1,028
Property Taxes
1%
$28
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298