Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.97% first-year return on $62,772 initial cash invested.
8.97%
Cash On Cash
9.21%
Cap Rate
1.56
DSCR
$2,872
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$2,403
Mortgage P&I
37%
$1,052
Property Taxes
9%
$269
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316