Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.88% first-year return on $63,213 initial cash invested.
11.88%
Cash On Cash
10.66%
Cap Rate
1.64
DSCR
$3,076
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $2,450 expenses = $626 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,213
Downpayment
20%
$43,060
Closing costs
1%
$2,153
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$2,450
Mortgage P&I
38%
$1,163
Property Taxes
5%
$163
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338