Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8% first-year return on $62,436 initial cash invested.
8%
Cash On Cash
9.18%
Cap Rate
1.48
DSCR
$2,745
Rent
$416
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,436
Downpayment
20%
$42,320
Closing costs
1%
$2,116
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$2,329
Mortgage P&I
40%
$1,093
Property Taxes
8%
$222
Home Insurance
3%
$77
HOA
0%
$4
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302