Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.01% first-year return on $61,386 initial cash invested.
10.01%
Cash On Cash
9.91%
Cap Rate
1.59
DSCR
$3,027
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $2,515 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$2,515
Mortgage P&I
35%
$1,074
Property Taxes
11%
$346
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333