Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.34% first-year return on $60,000 initial cash invested.
12.34%
Cash On Cash
10.89%
Cap Rate
1.68
DSCR
$2,924
Rent
$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,307 expenses = $617 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,924
Total Expenses
$2,307
Mortgage P&I
37%
$1,081
Property Taxes
6%
$161
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322