Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.19% first-year return on $63,150 initial cash invested.
19.19%
Cash On Cash
12.68%
Cap Rate
2.03
DSCR
$3,633
Rent
$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $2,623 expenses = $1,010 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,633
Total Expenses
$2,623
Mortgage P&I
31%
$1,116
Property Taxes
5%
$197
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400