Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.47% first-year return on $61,890 initial cash invested.
10.47%
Cash On Cash
10.22%
Cap Rate
1.58
DSCR
$2,796
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $2,256 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$2,256
Mortgage P&I
40%
$1,128
Property Taxes
4%
$120
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308