Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.18% first-year return on $60,084 initial cash invested.
16.18%
Cash On Cash
11.9%
Cap Rate
1.91
DSCR
$3,459
Rent
$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $2,649 expenses = $810 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$2,649
Mortgage P&I
30%
$1,040
Property Taxes
11%
$364
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380