Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.86% first-year return on $63,696 initial cash invested.
16.86%
Cash On Cash
12.4%
Cap Rate
1.86
DSCR
$3,582
Rent
$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $2,687 expenses = $895 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$2,687
Mortgage P&I
34%
$1,211
Property Taxes
5%
$182
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394