Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.93% first-year return on $63,948 initial cash invested.
16.93%
Cash On Cash
11.82%
Cap Rate
1.94
DSCR
$3,584
Rent
$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $2,682 expenses = $902 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,948
Downpayment
20%
$43,760
Closing costs
1%
$2,188
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$2,682
Mortgage P&I
31%
$1,111
Property Taxes
8%
$283
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394