Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.91% first-year return on $59,979 initial cash invested.
16.91%
Cash On Cash
12.21%
Cap Rate
1.92
DSCR
$3,279
Rent
$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $2,434 expenses = $845 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,279
Total Expenses
$2,434
Mortgage P&I
32%
$1,058
Property Taxes
6%
$192
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361