Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.28% first-year return on $63,990 initial cash invested.
13.28%
Cash On Cash
10.76%
Cap Rate
1.73
DSCR
$3,004
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $2,296 expenses = $708 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$2,296
Mortgage P&I
38%
$1,136
Property Taxes
2%
$63
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330