Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.86% first-year return on $60,294 initial cash invested.
11.86%
Cash On Cash
10.39%
Cap Rate
1.69
DSCR
$2,913
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $2,317 expenses = $596 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,294
Downpayment
20%
$40,280
Closing costs
1%
$2,014
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,317
Mortgage P&I
35%
$1,030
Property Taxes
7%
$210
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320