Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.15% first-year return on $61,449 initial cash invested.
11.15%
Cash On Cash
10.4%
Cap Rate
1.62
DSCR
$2,955
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $2,384 expenses = $571 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,449
Downpayment
20%
$41,380
Closing costs
1%
$2,069
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$2,384
Mortgage P&I
37%
$1,104
Property Taxes
7%
$196
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325