Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.83% first-year return on $60,630 initial cash invested.
10.83%
Cash On Cash
10.3%
Cap Rate
1.62
DSCR
$3,008
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $2,461 expenses = $547 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,630
Downpayment
20%
$40,600
Closing costs
1%
$2,030
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$2,461
Mortgage P&I
36%
$1,076
Property Taxes
10%
$293
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331