Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.92% first-year return on $63,717 initial cash invested.
3.92%
Cash On Cash
7.61%
Cap Rate
1.28
DSCR
$2,346
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,346
Total Expenses
$2,138
Mortgage P&I
46%
$1,078
Property Taxes
8%
$184
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258