Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.4% first-year return on $62,226 initial cash invested.
6.4%
Cash On Cash
8.68%
Cap Rate
1.4
DSCR
$2,514
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$2,182
Mortgage P&I
43%
$1,091
Property Taxes
6%
$158
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277