Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.09% first-year return on $59,979 initial cash invested.
15.09%
Cash On Cash
11.33%
Cap Rate
1.86
DSCR
$2,980
Rent
$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $2,226 expenses = $754 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,980
Total Expenses
$2,226
Mortgage P&I
34%
$1,015
Property Taxes
4%
$128
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328