Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.52% first-year return on $60,000 initial cash invested.
17.52%
Cash On Cash
12.47%
Cap Rate
1.98
DSCR
$3,885
Rent
$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $3,009 expenses = $876 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$3,009
Mortgage P&I
27%
$1,047
Property Taxes
15%
$572
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427