Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.36% first-year return on $60,651 initial cash invested.
14.36%
Cash On Cash
11.16%
Cap Rate
1.81
DSCR
$2,919
Rent
$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $2,193 expenses = $726 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,651
Downpayment
20%
$40,620
Closing costs
1%
$2,031
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,919
Total Expenses
$2,193
Mortgage P&I
36%
$1,045
Property Taxes
3%
$83
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321