Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.35% first-year return on $63,990 initial cash invested.
20.35%
Cash On Cash
13.05%
Cap Rate
2.07
DSCR
$3,646
Rent
$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $2,561 expenses = $1,085 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$2,561
Mortgage P&I
32%
$1,151
Property Taxes
3%
$93
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401