Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.26% first-year return on $60,000 initial cash invested.
20.26%
Cash On Cash
13.34%
Cap Rate
2.08
DSCR
$3,591
Rent
$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $2,578 expenses = $1,013 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$2,578
Mortgage P&I
30%
$1,067
Property Taxes
6%
$219
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395