Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.7% first-year return on $60,945 initial cash invested.
17.7%
Cash On Cash
12.12%
Cap Rate
1.99
DSCR
$3,213
Rent
$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $2,314 expenses = $899 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$2,314
Mortgage P&I
32%
$1,038
Property Taxes
4%
$139
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353