Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.93% first-year return on $62,688 initial cash invested.
10.93%
Cash On Cash
10.3%
Cap Rate
1.61
DSCR
$3,024
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $2,453 expenses = $571 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$2,453
Mortgage P&I
38%
$1,135
Property Taxes
7%
$201
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333