Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.56% first-year return on $61,050 initial cash invested.
10.56%
Cash On Cash
10.32%
Cap Rate
1.59
DSCR
$2,902
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $2,365 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,902
Total Expenses
$2,365
Mortgage P&I
38%
$1,110
Property Taxes
7%
$197
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319