Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.91% first-year return on $62,919 initial cash invested.
15.91%
Cash On Cash
11.79%
Cap Rate
1.85
DSCR
$3,266
Rent
$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $2,432 expenses = $834 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,919
Downpayment
20%
$42,780
Closing costs
1%
$2,139
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$2,432
Mortgage P&I
35%
$1,136
Property Taxes
3%
$110
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359