Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.89% first-year return on $61,239 initial cash invested.
14.89%
Cash On Cash
11.81%
Cap Rate
1.79
DSCR
$3,288
Rent
$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $2,528 expenses = $760 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,239
Downpayment
20%
$41,180
Closing costs
1%
$2,059
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$2,528
Mortgage P&I
34%
$1,134
Property Taxes
4%
$130
Home Insurance
2%
$74
HOA
2%
$70
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362