Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.33% first-year return on $59,979 initial cash invested.
40.33%
Cash On Cash
19.71%
Cap Rate
3.07
DSCR
$4,990
Rent
$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $2,974 expenses = $2,016 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,990
Total Expenses
$2,974
Mortgage P&I
21%
$1,068
Property Taxes
3%
$138
Home Insurance
1%
$70
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549