Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.16% first-year return on $63,465 initial cash invested.
13.16%
Cash On Cash
10.49%
Cap Rate
1.76
DSCR
$3,068
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $2,372 expenses = $696 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,465
Downpayment
20%
$43,300
Closing costs
1%
$2,165
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$2,372
Mortgage P&I
35%
$1,073
Property Taxes
5%
$158
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337