Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.93% first-year return on $62,562 initial cash invested.
19.93%
Cash On Cash
12.79%
Cap Rate
2.08
DSCR
$3,408
Rent
$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $2,369 expenses = $1,039 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$2,369
Mortgage P&I
32%
$1,087
Property Taxes
1%
$47
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375