Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.07% first-year return on $63,633 initial cash invested.
14.07%
Cash On Cash
10.76%
Cap Rate
1.8
DSCR
$2,944
Rent
$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $2,198 expenses = $746 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$2,198
Mortgage P&I
37%
$1,085
Property Taxes
1%
$35
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324