Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.05% first-year return on $62,352 initial cash invested.
11.05%
Cash On Cash
10.22%
Cap Rate
1.65
DSCR
$3,369
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,369 income − $2,795 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,352
Downpayment
20%
$42,240
Closing costs
1%
$2,112
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$2,795
Mortgage P&I
32%
$1,089
Property Taxes
6%
$205
Home Insurance
3%
$105
HOA
7%
$250
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371