Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.74% first-year return on $61,092 initial cash invested.
10.74%
Cash On Cash
10.43%
Cap Rate
1.63
DSCR
$3,532
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $2,985 expenses = $547 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,092
Downpayment
20%
$41,040
Closing costs
1%
$2,052
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$2,985
Mortgage P&I
31%
$1,095
Property Taxes
17%
$615
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389