Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.65% first-year return on $62,499 initial cash invested.
11.65%
Cash On Cash
10.3%
Cap Rate
1.65
DSCR
$2,812
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $2,205 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$2,205
Mortgage P&I
39%
$1,100
Property Taxes
3%
$76
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309