Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.62% first-year return on $59,979 initial cash invested.
10.62%
Cash On Cash
10.19%
Cap Rate
1.6
DSCR
$2,624
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $2,093 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,624
Total Expenses
$2,093
Mortgage P&I
40%
$1,061
Property Taxes
3%
$69
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289