Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.12% first-year return on $63,465 initial cash invested.
3.12%
Cash On Cash
7.81%
Cap Rate
1.22
DSCR
$2,322
Rent
$165
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
$63,465
Downpayment
20%
$43,300
Closing costs
1%
$2,165
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$2,157
Mortgage P&I
50%
$1,151
Property Taxes
6%
$139
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255