Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.87% first-year return on $63,129 initial cash invested.
17.87%
Cash On Cash
12.2%
Cap Rate
2
DSCR
$3,738
Rent
$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,738
Total Expenses
$2,798
Mortgage P&I
29%
$1,094
Property Taxes
10%
$357
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411