Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.31% first-year return on $62,520 initial cash invested.
11.31%
Cash On Cash
10.21%
Cap Rate
1.65
DSCR
$3,081
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $2,492 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$2,492
Mortgage P&I
35%
$1,091
Property Taxes
9%
$278
Home Insurance
2%
$76
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339