Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.35% first-year return on $61,890 initial cash invested.
12.35%
Cash On Cash
10.6%
Cap Rate
1.69
DSCR
$2,862
Rent
$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $2,225 expenses = $637 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$2,225
Mortgage P&I
38%
$1,096
Property Taxes
3%
$84
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315