Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.56% first-year return on $62,961 initial cash invested.
4.56%
Cash On Cash
8.19%
Cap Rate
1.3
DSCR
$2,422
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$2,183
Mortgage P&I
46%
$1,125
Property Taxes
6%
$157
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266