Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.75% first-year return on $60,105 initial cash invested.
16.75%
Cash On Cash
12.42%
Cap Rate
1.89
DSCR
$3,422
Rent
$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $2,583 expenses = $839 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,105
Downpayment
20%
$40,100
Closing costs
1%
$2,005
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$2,583
Mortgage P&I
32%
$1,099
Property Taxes
6%
$199
Home Insurance
2%
$65
HOA
2%
$56
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376