Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.08% first-year return on $61,050 initial cash invested.
10.08%
Cash On Cash
9.98%
Cap Rate
1.58
DSCR
$2,805
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $2,292 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,292
Mortgage P&I
39%
$1,080
Property Taxes
7%
$186
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309