Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.46% first-year return on $62,331 initial cash invested.
12.46%
Cash On Cash
10.86%
Cap Rate
1.67
DSCR
$3,002
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,355 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,331
Downpayment
20%
$42,220
Closing costs
1%
$2,111
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,355
Mortgage P&I
38%
$1,143
Property Taxes
4%
$131
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330