Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.38% first-year return on $60,000 initial cash invested.
14.38%
Cash On Cash
11.29%
Cap Rate
1.81
DSCR
$3,016
Rent
$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $2,297 expenses = $719 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,016
Total Expenses
$2,297
Mortgage P&I
35%
$1,041
Property Taxes
5%
$160
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332