Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.4% first-year return on $61,869 initial cash invested.
17.4%
Cash On Cash
12.58%
Cap Rate
1.9
DSCR
$3,453
Rent
$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $2,556 expenses = $897 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,869
Downpayment
20%
$41,780
Closing costs
1%
$2,089
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,453
Total Expenses
$2,556
Mortgage P&I
33%
$1,155
Property Taxes
4%
$133
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380