Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.64% first-year return on $60,777 initial cash invested.
18.64%
Cash On Cash
12.52%
Cap Rate
2.02
DSCR
$3,196
Rent
$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $2,252 expenses = $944 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,777
Downpayment
20%
$40,740
Closing costs
1%
$2,037
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$2,252
Mortgage P&I
33%
$1,053
Property Taxes
1%
$29
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352