Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15% first-year return on $63,108 initial cash invested.
15%
Cash On Cash
11.46%
Cap Rate
1.82
DSCR
$3,358
Rent
$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $2,569 expenses = $789 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,108
Downpayment
20%
$42,960
Closing costs
1%
$2,148
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$2,569
Mortgage P&I
34%
$1,128
Property Taxes
7%
$225
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369