Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.5% first-year return on $63,213 initial cash invested.
13.5%
Cash On Cash
10.8%
Cap Rate
1.76
DSCR
$3,111
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $2,400 expenses = $711 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,111
Total Expenses
$2,400
Mortgage P&I
35%
$1,103
Property Taxes
6%
$171
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342