Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $63,486 initial cash invested.
0.45%
Cash On Cash
7.11%
Cap Rate
1.11
DSCR
$2,574
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,486
Downpayment
20%
$43,320
Closing costs
1%
$2,166
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,550
Mortgage P&I
45%
$1,156
Property Taxes
17%
$442
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283