Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.77% first-year return on $64,032 initial cash invested.
19.77%
Cash On Cash
13.15%
Cap Rate
2.01
DSCR
$3,818
Rent
$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,032
Downpayment
20%
$43,840
Closing costs
1%
$2,192
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$2,763
Mortgage P&I
31%
$1,194
Property Taxes
5%
$193
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420