Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.84% first-year return on $63,528 initial cash invested.
10.84%
Cash On Cash
10.22%
Cap Rate
1.6
DSCR
$2,955
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $2,381 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,528
Downpayment
20%
$43,360
Closing costs
1%
$2,168
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$2,381
Mortgage P&I
39%
$1,154
Property Taxes
5%
$145
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325