Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.7% first-year return on $62,961 initial cash invested.
11.7%
Cash On Cash
10.28%
Cap Rate
1.66
DSCR
$2,896
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $2,282 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$2,282
Mortgage P&I
38%
$1,104
Property Taxes
2%
$59
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319