Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.71% first-year return on $63,150 initial cash invested.
7.71%
Cash On Cash
8.95%
Cap Rate
1.46
DSCR
$2,430
Rent
$406
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
6.6%
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
$2,430
Total Expenses
$2,024
Mortgage P&I
45%
$1,100
Property Taxes
1%
$23
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267