Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.13% first-year return on $60,126 initial cash invested.
13.13%
Cash On Cash
10.98%
Cap Rate
1.74
DSCR
$3,112
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $2,454 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,126
Downpayment
20%
$40,120
Closing costs
1%
$2,006
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$2,454
Mortgage P&I
34%
$1,053
Property Taxes
9%
$285
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342