Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.47% first-year return on $63,696 initial cash invested.
13.47%
Cash On Cash
10.7%
Cap Rate
1.77
DSCR
$3,196
Rent
$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $2,481 expenses = $715 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$2,481
Mortgage P&I
34%
$1,097
Property Taxes
7%
$217
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352