Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.78% first-year return on $62,226 initial cash invested.
11.78%
Cash On Cash
10.38%
Cap Rate
1.67
DSCR
$2,936
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,325 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,325
Mortgage P&I
37%
$1,093
Property Taxes
4%
$115
Home Insurance
3%
$75
HOA
2%
$45
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323