Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.13% first-year return on $63,129 initial cash invested.
10.13%
Cash On Cash
9.95%
Cap Rate
1.56
DSCR
$2,716
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $2,183 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$2,183
Mortgage P&I
42%
$1,140
Property Taxes
1%
$40
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299