Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.16% first-year return on $62,940 initial cash invested.
12.16%
Cash On Cash
11.09%
Cap Rate
1.66
DSCR
$3,666
Rent
$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $3,028 expenses = $638 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$3,028
Mortgage P&I
33%
$1,193
Property Taxes
13%
$474
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403