Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.23% first-year return on $62,835 initial cash invested.
11.23%
Cash On Cash
10.13%
Cap Rate
1.63
DSCR
$2,792
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,204 expenses = $588 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,835
Downpayment
20%
$42,700
Closing costs
1%
$2,135
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,204
Mortgage P&I
40%
$1,103
Property Taxes
3%
$76
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307