Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.14% first-year return on $45,130 initial cash invested.
26.14%
Cash On Cash
12.47%
Cap Rate
2.03
DSCR
$3,753
Rent
$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $2,770 expenses = $983 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,130
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,753
Total Expenses
$2,770
Mortgage P&I
29%
$1,100
Property Taxes
9%
$340
Home Insurance
1%
$54
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413