Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.62% first-year return on $62,646 initial cash invested.
3.62%
Cash On Cash
7.48%
Cap Rate
1.26
DSCR
$2,126
Rent
$189
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
$62,646
Downpayment
20%
$42,520
Closing costs
1%
$2,126
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$1,937
Mortgage P&I
49%
$1,052
Property Taxes
4%
$87
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234