Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.63% first-year return on $63,402 initial cash invested.
2.63%
Cash On Cash
7.32%
Cap Rate
1.22
DSCR
$2,404
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$2,265
Mortgage P&I
45%
$1,084
Property Taxes
12%
$277
Home Insurance
3%
$77
HOA
0%
$11
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264