Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.54% first-year return on $60,000 initial cash invested.
10.54%
Cash On Cash
10.62%
Cap Rate
1.58
DSCR
$3,081
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $2,554 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,081
Total Expenses
$2,554
Mortgage P&I
36%
$1,120
Property Taxes
10%
$317
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339