Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.51% first-year return on $62,499 initial cash invested.
17.51%
Cash On Cash
12.49%
Cap Rate
1.92
DSCR
$3,705
Rent
$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $2,793 expenses = $912 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$2,793
Mortgage P&I
31%
$1,146
Property Taxes
9%
$317
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408