Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.06% first-year return on $61,974 initial cash invested.
14.06%
Cash On Cash
10.97%
Cap Rate
1.78
DSCR
$2,889
Rent
$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $2,163 expenses = $726 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$2,163
Mortgage P&I
37%
$1,073
Property Taxes
2%
$54
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318