Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.74% first-year return on $63,150 initial cash invested.
8.74%
Cash On Cash
9.13%
Cap Rate
1.53
DSCR
$2,632
Rent
$460
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,172
Mortgage P&I
41%
$1,071
Property Taxes
5%
$131
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290