Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.06% first-year return on $60,000 initial cash invested.
16.06%
Cash On Cash
12.67%
Cap Rate
1.8
DSCR
$3,372
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $2,569 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
8.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$2,569
Mortgage P&I
35%
$1,173
Property Taxes
5%
$169
Home Insurance
2%
$70
HOA
0%
$10
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371