Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.57% first-year return on $61,260 initial cash invested.
16.57%
Cash On Cash
12%
Cap Rate
1.9
DSCR
$3,166
Rent
$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $2,320 expenses = $846 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$2,320
Mortgage P&I
34%
$1,087
Property Taxes
3%
$84
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348