Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.51% first-year return on $61,743 initial cash invested.
11.51%
Cash On Cash
10.28%
Cap Rate
1.65
DSCR
$2,775
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $2,183 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$2,183
Mortgage P&I
39%
$1,081
Property Taxes
3%
$71
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305