Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.46% first-year return on $60,000 initial cash invested.
16.46%
Cash On Cash
11.85%
Cap Rate
1.94
DSCR
$3,400
Rent
$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $2,577 expenses = $823 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$2,577
Mortgage P&I
30%
$1,016
Property Taxes
10%
$335
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374