Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.96% first-year return on $62,772 initial cash invested.
16.96%
Cash On Cash
11.84%
Cap Rate
1.94
DSCR
$3,344
Rent
$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $2,457 expenses = $887 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$2,457
Mortgage P&I
32%
$1,083
Property Taxes
5%
$162
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368