Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.05% first-year return on $62,268 initial cash invested.
23.05%
Cash On Cash
13.85%
Cap Rate
2.23
DSCR
$3,692
Rent
$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $2,496 expenses = $1,196 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,268
Downpayment
20%
$42,160
Closing costs
1%
$2,108
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$2,496
Mortgage P&I
30%
$1,089
Property Taxes
2%
$69
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406