Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.01% first-year return on $62,562 initial cash invested.
3.01%
Cash On Cash
7.76%
Cap Rate
1.23
DSCR
$2,422
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$2,265
Mortgage P&I
46%
$1,118
Property Taxes
10%
$248
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266