Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.06% first-year return on $61,386 initial cash invested.
18.06%
Cash On Cash
12.65%
Cap Rate
1.96
DSCR
$3,568
Rent
$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $2,644 expenses = $924 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$2,644
Mortgage P&I
31%
$1,111
Property Taxes
7%
$250
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392