Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.09% first-year return on $63,654 initial cash invested.
10.09%
Cash On Cash
10%
Cap Rate
1.58
DSCR
$3,166
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $2,631 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$2,631
Mortgage P&I
36%
$1,149
Property Taxes
10%
$330
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348