Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.26% first-year return on $60,000 initial cash invested.
10.26%
Cash On Cash
10.28%
Cap Rate
1.57
DSCR
$2,769
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $2,256 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,769
Total Expenses
$2,256
Mortgage P&I
39%
$1,089
Property Taxes
6%
$155
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305