Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.25% first-year return on $63,318 initial cash invested.
14.25%
Cash On Cash
11.72%
Cap Rate
1.73
DSCR
$3,404
Rent
$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $2,652 expenses = $752 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$2,652
Mortgage P&I
36%
$1,220
Property Taxes
5%
$187
Home Insurance
2%
$77
HOA
0%
$12
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374