Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.92% first-year return on $61,365 initial cash invested.
15.92%
Cash On Cash
11.48%
Cap Rate
1.88
DSCR
$2,835
Rent
$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,021 expenses = $814 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,365
Downpayment
20%
$41,300
Closing costs
1%
$2,065
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,021
Mortgage P&I
37%
$1,049
Property Taxes
0%
$7
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312