Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.07% first-year return on $63,948 initial cash invested.
11.07%
Cash On Cash
10.28%
Cap Rate
1.6
DSCR
$2,835
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,245 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,948
Downpayment
20%
$43,760
Closing costs
1%
$2,188
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,245
Mortgage P&I
41%
$1,172
Property Taxes
1%
$31
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312