Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.59% first-year return on $62,772 initial cash invested.
4.59%
Cash On Cash
8.23%
Cap Rate
1.3
DSCR
$2,426
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$2,186
Mortgage P&I
46%
$1,126
Property Taxes
7%
$160
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267