Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.23% first-year return on $62,940 initial cash invested.
15.23%
Cash On Cash
11.43%
Cap Rate
1.83
DSCR
$3,088
Rent
$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $2,289 expenses = $799 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$2,289
Mortgage P&I
36%
$1,116
Property Taxes
1%
$46
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340