Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.22% first-year return on $62,457 initial cash invested.
13.22%
Cash On Cash
10.96%
Cap Rate
1.72
DSCR
$2,944
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $2,256 expenses = $688 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,457
Downpayment
20%
$42,340
Closing costs
1%
$2,117
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$2,256
Mortgage P&I
38%
$1,127
Property Taxes
2%
$48
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324