Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.09% first-year return on $62,310 initial cash invested.
11.09%
Cash On Cash
10.47%
Cap Rate
1.6
DSCR
$2,836
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,260 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,260
Mortgage P&I
41%
$1,152
Property Taxes
3%
$89
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312