Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.83% first-year return on $63,234 initial cash invested.
13.83%
Cash On Cash
11.41%
Cap Rate
1.73
DSCR
$3,363
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $2,634 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$2,634
Mortgage P&I
35%
$1,184
Property Taxes
7%
$228
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370