Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.34% first-year return on $63,591 initial cash invested.
11.34%
Cash On Cash
10.6%
Cap Rate
1.62
DSCR
$3,294
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $2,693 expenses = $601 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,591
Downpayment
20%
$43,420
Closing costs
1%
$2,171
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$2,693
Mortgage P&I
36%
$1,185
Property Taxes
10%
$325
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362