Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.39% first-year return on $62,604 initial cash invested.
10.39%
Cash On Cash
9.9%
Cap Rate
1.59
DSCR
$2,763
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $2,221 expenses = $542 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,604
Downpayment
20%
$42,480
Closing costs
1%
$2,124
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$2,221
Mortgage P&I
40%
$1,099
Property Taxes
4%
$105
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304