Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.34% first-year return on $63,003 initial cash invested.
12.34%
Cash On Cash
9.96%
Cap Rate
1.74
DSCR
$2,784
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,003
Downpayment
20%
$42,860
Closing costs
1%
$2,143
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$2,136
Mortgage P&I
37%
$1,020
Property Taxes
2%
$66
Home Insurance
3%
$77
HOA
1%
$27
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306