Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.61% first-year return on $63,675 initial cash invested.
12.61%
Cash On Cash
11.14%
Cap Rate
1.66
DSCR
$3,336
Rent
$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $2,667 expenses = $669 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,675
Downpayment
20%
$43,500
Closing costs
1%
$2,175
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$2,667
Mortgage P&I
36%
$1,217
Property Taxes
7%
$242
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367