Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.46% first-year return on $60,231 initial cash invested.
10.46%
Cash On Cash
9.81%
Cap Rate
1.64
DSCR
$2,846
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $2,321 expenses = $525 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,231
Downpayment
20%
$40,220
Closing costs
1%
$2,011
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$2,321
Mortgage P&I
35%
$1,005
Property Taxes
10%
$271
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313