Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.92% first-year return on $61,029 initial cash invested.
12.92%
Cash On Cash
10.75%
Cap Rate
1.73
DSCR
$2,888
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $2,231 expenses = $657 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$2,231
Mortgage P&I
37%
$1,063
Property Taxes
4%
$110
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318