Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.18% first-year return on $63,549 initial cash invested.
14.18%
Cash On Cash
11.07%
Cap Rate
1.79
DSCR
$3,226
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $2,475 expenses = $751 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,549
Downpayment
20%
$43,380
Closing costs
1%
$2,169
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$2,475
Mortgage P&I
35%
$1,120
Property Taxes
6%
$181
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355