Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.39% first-year return on $62,457 initial cash invested.
10.39%
Cash On Cash
9.88%
Cap Rate
1.62
DSCR
$3,231
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,457
Downpayment
20%
$42,340
Closing costs
1%
$2,117
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$2,690
Mortgage P&I
33%
$1,073
Property Taxes
14%
$444
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355