Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.18% first-year return on $60,987 initial cash invested.
12.18%
Cash On Cash
10.66%
Cap Rate
1.67
DSCR
$2,756
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $2,137 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,987
Downpayment
20%
$40,940
Closing costs
1%
$2,047
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$2,137
Mortgage P&I
40%
$1,089
Property Taxes
1%
$37
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303