Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.68% first-year return on $61,302 initial cash invested.
12.68%
Cash On Cash
11.23%
Cap Rate
1.66
DSCR
$3,048
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $2,400 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,302
Downpayment
20%
$41,240
Closing costs
1%
$2,062
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$2,400
Mortgage P&I
38%
$1,159
Property Taxes
4%
$123
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335