Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.24% first-year return on $62,940 initial cash invested.
14.24%
Cash On Cash
11.54%
Cap Rate
1.79
DSCR
$4,089
Rent
$747
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,089
Total Expenses
$3,342
Mortgage P&I
28%
$1,147
Property Taxes
18%
$728
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450