Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.37% first-year return on $60,420 initial cash invested.
15.37%
Cash On Cash
11.79%
Cap Rate
1.86
DSCR
$3,531
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $2,757 expenses = $774 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$2,757
Mortgage P&I
30%
$1,070
Property Taxes
12%
$416
Home Insurance
2%
$71
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388