Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.53% first-year return on $63,066 initial cash invested.
15.53%
Cash On Cash
11.9%
Cap Rate
1.83
DSCR
$3,638
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $2,822 expenses = $816 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,066
Downpayment
20%
$42,920
Closing costs
1%
$2,146
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$2,822
Mortgage P&I
32%
$1,166
Property Taxes
9%
$341
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400