Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.18% first-year return on $61,050 initial cash invested.
11.18%
Cash On Cash
10.7%
Cap Rate
1.59
DSCR
$2,799
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $2,230 expenses = $569 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$2,230
Mortgage P&I
41%
$1,147
Property Taxes
2%
$59
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308