Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.44% first-year return on $63,654 initial cash invested.
12.44%
Cash On Cash
10.52%
Cap Rate
1.71
DSCR
$3,261
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $2,601 expenses = $660 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$2,601
Mortgage P&I
34%
$1,116
Property Taxes
9%
$286
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359