Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.15% first-year return on $59,979 initial cash invested.
23.15%
Cash On Cash
14.29%
Cap Rate
2.21
DSCR
$3,627
Rent
$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $2,470 expenses = $1,157 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,627
Total Expenses
$2,470
Mortgage P&I
30%
$1,079
Property Taxes
2%
$88
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399