Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.63% first-year return on $63,528 initial cash invested.
5.63%
Cash On Cash
8.21%
Cap Rate
1.36
DSCR
$2,388
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,528
Downpayment
20%
$43,360
Closing costs
1%
$2,168
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$2,090
Mortgage P&I
46%
$1,089
Property Taxes
5%
$110
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263