Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.24% first-year return on $61,428 initial cash invested.
14.24%
Cash On Cash
11.26%
Cap Rate
1.78
DSCR
$3,106
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $2,377 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,428
Downpayment
20%
$41,360
Closing costs
1%
$2,068
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,106
Total Expenses
$2,377
Mortgage P&I
35%
$1,087
Property Taxes
5%
$160
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342