Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.01% first-year return on $62,709 initial cash invested.
10.01%
Cash On Cash
10.08%
Cap Rate
1.55
DSCR
$2,846
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $2,323 expenses = $523 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,709
Downpayment
20%
$42,580
Closing costs
1%
$2,129
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$2,323
Mortgage P&I
40%
$1,152
Property Taxes
4%
$123
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313