Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.42% first-year return on $62,667 initial cash invested.
10.42%
Cash On Cash
10.04%
Cap Rate
1.58
DSCR
$2,804
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $2,260 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,667
Downpayment
20%
$42,540
Closing costs
1%
$2,127
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,260
Mortgage P&I
40%
$1,123
Property Taxes
4%
$110
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308