Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.78% first-year return on $60,000 initial cash invested.
20.78%
Cash On Cash
12.76%
Cap Rate
2.23
DSCR
$3,375
Rent
$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
5.9%
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
$3,375
Total Expenses
$2,336
Mortgage P&I
28%
$952
Property Taxes
5%
$167
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371
Projection Charts
Investment Value YoY