Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.72% first-year return on $61,344 initial cash invested.
11.72%
Cash On Cash
10.41%
Cap Rate
1.67
DSCR
$2,998
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $2,399 expenses = $599 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,344
Downpayment
20%
$41,280
Closing costs
1%
$2,064
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$2,399
Mortgage P&I
36%
$1,071
Property Taxes
8%
$226
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330