Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.19% first-year return on $63,150 initial cash invested.
11.19%
Cash On Cash
10.38%
Cap Rate
1.62
DSCR
$3,074
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $2,485 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,074
Total Expenses
$2,485
Mortgage P&I
37%
$1,147
Property Taxes
7%
$218
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338