Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.68% first-year return on $60,252 initial cash invested.
13.68%
Cash On Cash
11.47%
Cap Rate
1.73
DSCR
$3,093
Rent
$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $2,406 expenses = $687 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,252
Downpayment
20%
$40,240
Closing costs
1%
$2,012
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$2,406
Mortgage P&I
36%
$1,112
Property Taxes
6%
$170
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340