Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.35% first-year return on $62,814 initial cash invested.
10.35%
Cash On Cash
9.68%
Cap Rate
1.61
DSCR
$2,787
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $2,245 expenses = $542 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,814
Downpayment
20%
$42,680
Closing costs
1%
$2,134
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$2,245
Mortgage P&I
38%
$1,069
Property Taxes
4%
$124
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307