Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.61% first-year return on $59,979 initial cash invested.
20.61%
Cash On Cash
13.48%
Cap Rate
2.1
DSCR
$3,598
Rent
$1,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $2,568 expenses = $1,030 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$2,568
Mortgage P&I
30%
$1,071
Property Taxes
6%
$203
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396