Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.21% first-year return on $61,743 initial cash invested.
14.21%
Cash On Cash
11.31%
Cap Rate
1.76
DSCR
$2,982
Rent
$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $2,251 expenses = $731 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$2,251
Mortgage P&I
37%
$1,113
Property Taxes
2%
$46
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328