Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.15% first-year return on $61,470 initial cash invested.
15.15%
Cash On Cash
11.69%
Cap Rate
1.81
DSCR
$3,123
Rent
$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $2,347 expenses = $776 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$2,347
Mortgage P&I
36%
$1,116
Property Taxes
3%
$96
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344