Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.4% first-year return on $62,919 initial cash invested.
12.4%
Cash On Cash
10.85%
Cap Rate
1.66
DSCR
$2,919
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $2,269 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,919
Downpayment
20%
$42,780
Closing costs
1%
$2,139
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,919
Total Expenses
$2,269
Mortgage P&I
40%
$1,167
Property Taxes
1%
$32
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321