Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11% first-year return on $64,032 initial cash invested.
11%
Cash On Cash
10%
Cap Rate
1.64
DSCR
$3,159
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $2,572 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,032
Downpayment
20%
$43,840
Closing costs
1%
$2,192
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$2,572
Mortgage P&I
35%
$1,113
Property Taxes
10%
$309
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347