Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.09% first-year return on $62,415 initial cash invested.
12.09%
Cash On Cash
11.09%
Cap Rate
1.64
DSCR
$3,292
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $2,663 expenses = $629 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$2,663
Mortgage P&I
36%
$1,193
Property Taxes
8%
$275
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362