Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.99% first-year return on $63,780 initial cash invested.
15.99%
Cash On Cash
12.03%
Cap Rate
1.81
DSCR
$3,270
Rent
$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $2,420 expenses = $850 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,780
Downpayment
20%
$43,600
Closing costs
1%
$2,180
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$2,420
Mortgage P&I
37%
$1,205
Property Taxes
1%
$27
Home Insurance
2%
$76
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360