Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.06% first-year return on $60,756 initial cash invested.
11.06%
Cash On Cash
10.49%
Cap Rate
1.6
DSCR
$2,736
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,176 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,756
Downpayment
20%
$40,720
Closing costs
1%
$2,036
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$2,176
Mortgage P&I
41%
$1,111
Property Taxes
3%
$74
Home Insurance
2%
$62
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301