Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.29% first-year return on $63,129 initial cash invested.
16.29%
Cash On Cash
11.81%
Cap Rate
1.88
DSCR
$3,380
Rent
$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $2,523 expenses = $857 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$2,523
Mortgage P&I
33%
$1,123
Property Taxes
5%
$176
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372