Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.66% first-year return on $61,575 initial cash invested.
14.66%
Cash On Cash
11.73%
Cap Rate
1.78
DSCR
$3,441
Rent
$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $2,689 expenses = $752 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,575
Downpayment
20%
$41,500
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$2,689
Mortgage P&I
33%
$1,139
Property Taxes
8%
$271
Home Insurance
2%
$75
HOA
1%
$33
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379