Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.91% first-year return on $64,011 initial cash invested.
10.91%
Cash On Cash
10.08%
Cap Rate
1.61
DSCR
$2,954
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $2,372 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,011
Downpayment
20%
$43,820
Closing costs
1%
$2,191
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$2,372
Mortgage P&I
39%
$1,141
Property Taxes
6%
$183
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325