Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.1% first-year return on $62,478 initial cash invested.
12.1%
Cash On Cash
10.41%
Cap Rate
1.71
DSCR
$3,326
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $2,696 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$2,696
Mortgage P&I
32%
$1,074
Property Taxes
11%
$375
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366