Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.52% first-year return on $62,688 initial cash invested.
12.52%
Cash On Cash
10.87%
Cap Rate
1.72
DSCR
$3,783
Rent
$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$3,129
Mortgage P&I
30%
$1,123
Property Taxes
17%
$639
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416