Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.94% first-year return on $61,680 initial cash invested.
17.94%
Cash On Cash
12.44%
Cap Rate
2
DSCR
$3,884
Rent
$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $2,962 expenses = $922 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$2,962
Mortgage P&I
28%
$1,080
Property Taxes
12%
$461
Home Insurance
2%
$72
HOA
1%
$29
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427