Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.49% first-year return on $59,979 initial cash invested.
14.49%
Cash On Cash
11.77%
Cap Rate
1.75
DSCR
$2,940
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $2,216 expenses = $724 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$2,216
Mortgage P&I
38%
$1,118
Property Taxes
1%
$28
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323