Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.41% first-year return on $63,213 initial cash invested.
20.41%
Cash On Cash
13.36%
Cap Rate
2.04
DSCR
$3,664
Rent
$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $2,589 expenses = $1,075 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,213
Downpayment
20%
$43,060
Closing costs
1%
$2,153
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$2,589
Mortgage P&I
32%
$1,175
Property Taxes
2%
$69
Home Insurance
2%
$77
HOA
1%
$21
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403