Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.29% first-year return on $63,654 initial cash invested.
10.29%
Cash On Cash
10.03%
Cap Rate
1.57
DSCR
$2,928
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $2,382 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,928
Total Expenses
$2,382
Mortgage P&I
39%
$1,155
Property Taxes
5%
$153
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322