Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.02% first-year return on $61,701 initial cash invested.
12.02%
Cash On Cash
11%
Cap Rate
1.67
DSCR
$3,753
Rent
$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $3,135 expenses = $618 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,701
Downpayment
20%
$41,620
Closing costs
1%
$2,081
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$3,135
Mortgage P&I
30%
$1,140
Property Taxes
18%
$667
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413