Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.33% first-year return on $63,990 initial cash invested.
11.33%
Cash On Cash
10.44%
Cap Rate
1.62
DSCR
$3,110
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $2,506 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,110
Total Expenses
$2,506
Mortgage P&I
38%
$1,177
Property Taxes
6%
$196
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342