Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.31% first-year return on $63,150 initial cash invested.
12.31%
Cash On Cash
10.71%
Cap Rate
1.67
DSCR
$3,000
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $2,352 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$2,352
Mortgage P&I
38%
$1,151
Property Taxes
4%
$106
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330