Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.53% first-year return on $59,979 initial cash invested.
21.53%
Cash On Cash
13.94%
Cap Rate
2.14
DSCR
$3,987
Rent
$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,987 income − $2,911 expenses = $1,076 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,987
Total Expenses
$2,911
Mortgage P&I
27%
$1,088
Property Taxes
10%
$398
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439