Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.03% first-year return on $61,050 initial cash invested.
12.03%
Cash On Cash
10.64%
Cap Rate
1.67
DSCR
$2,932
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $2,320 expenses = $612 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,932
Total Expenses
$2,320
Mortgage P&I
37%
$1,089
Property Taxes
6%
$162
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323