Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.8% first-year return on $63,969 initial cash invested.
8.8%
Cash On Cash
9.19%
Cap Rate
1.53
DSCR
$2,712
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,243
Mortgage P&I
41%
$1,099
Property Taxes
5%
$146
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298