Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.06% first-year return on $62,415 initial cash invested.
11.06%
Cash On Cash
10.33%
Cap Rate
1.61
DSCR
$2,853
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,278 expenses = $575 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$2,278
Mortgage P&I
40%
$1,132
Property Taxes
3%
$96
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314