Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.5% first-year return on $63,234 initial cash invested.
31.5%
Cash On Cash
16.88%
Cap Rate
2.58
DSCR
$4,850
Rent
$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,850 income − $3,190 expenses = $1,660 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,850
Total Expenses
$3,190
Mortgage P&I
24%
$1,176
Property Taxes
6%
$287
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534