Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.47% first-year return on $59,979 initial cash invested.
25.47%
Cash On Cash
15.23%
Cap Rate
2.33
DSCR
$4,395
Rent
$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,395 income − $3,122 expenses = $1,273 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$3,122
Mortgage P&I
25%
$1,088
Property Taxes
11%
$470
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483