Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.16% first-year return on $62,457 initial cash invested.
11.16%
Cash On Cash
9.99%
Cap Rate
1.65
DSCR
$2,828
Rent
$581
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
$2,828
Total Expenses
$2,247
Mortgage P&I
38%
$1,069
Property Taxes
5%
$142
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311