Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.28% first-year return on $63,024 initial cash invested.
10.28%
Cash On Cash
9.88%
Cap Rate
1.59
DSCR
$2,838
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $2,298 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,024
Downpayment
20%
$42,880
Closing costs
1%
$2,144
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,298
Mortgage P&I
39%
$1,112
Property Taxes
5%
$145
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312