Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.37% first-year return on $61,680 initial cash invested.
12.37%
Cash On Cash
10.9%
Cap Rate
1.72
DSCR
$3,843
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $3,207 expenses = $636 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$3,207
Mortgage P&I
29%
$1,100
Property Taxes
17%
$648
Home Insurance
2%
$73
HOA
2%
$79
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423