Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.22% first-year return on $62,709 initial cash invested.
14.22%
Cash On Cash
11.31%
Cap Rate
1.78
DSCR
$3,422
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $2,679 expenses = $743 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,709
Downpayment
20%
$42,580
Closing costs
1%
$2,129
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$2,679
Mortgage P&I
33%
$1,127
Property Taxes
9%
$313
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376