Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.29% first-year return on $63,150 initial cash invested.
16.29%
Cash On Cash
11.63%
Cap Rate
1.89
DSCR
$3,186
Rent
$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $2,329 expenses = $857 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$2,329
Mortgage P&I
35%
$1,100
Property Taxes
2%
$72
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350