Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.61% first-year return on $60,441 initial cash invested.
34.61%
Cash On Cash
17.99%
Cap Rate
2.77
DSCR
$4,844
Rent
$1,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,844 income − $3,101 expenses = $1,743 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,441
Downpayment
20%
$40,420
Closing costs
1%
$2,021
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,844
Total Expenses
$3,101
Mortgage P&I
23%
$1,092
Property Taxes
6%
$274
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533