Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.51% first-year return on $63,150 initial cash invested.
13.51%
Cash On Cash
10.96%
Cap Rate
1.74
DSCR
$3,105
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $2,394 expenses = $711 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,105
Total Expenses
$2,394
Mortgage P&I
36%
$1,129
Property Taxes
4%
$134
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342