Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.43% first-year return on $62,373 initial cash invested.
15.43%
Cash On Cash
11.39%
Cap Rate
1.85
DSCR
$3,027
Rent
$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $2,225 expenses = $802 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,373
Downpayment
20%
$42,260
Closing costs
1%
$2,113
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$2,225
Mortgage P&I
36%
$1,082
Property Taxes
1%
$39
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333