Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.04% first-year return on $60,000 initial cash invested.
10.04%
Cash On Cash
10.47%
Cap Rate
1.55
DSCR
$2,928
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $2,426 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,928
Total Expenses
$2,426
Mortgage P&I
38%
$1,126
Property Taxes
8%
$235
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322