Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.42% first-year return on $60,000 initial cash invested.
13.42%
Cash On Cash
11.05%
Cap Rate
1.75
DSCR
$3,002
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,331
Mortgage P&I
35%
$1,051
Property Taxes
6%
$190
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330