Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.74% first-year return on $60,861 initial cash invested.
26.74%
Cash On Cash
15.2%
Cap Rate
2.5
DSCR
$4,846
Rent
$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,846 income − $3,490 expenses = $1,356 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,861
Downpayment
20%
$40,820
Closing costs
1%
$2,041
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,846
Total Expenses
$3,490
Mortgage P&I
21%
$1,036
Property Taxes
8%
$405
Home Insurance
1%
$71
HOA
7%
$330
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533