Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.7% first-year return on $63,129 initial cash invested.
12.7%
Cash On Cash
10.12%
Cap Rate
1.76
DSCR
$2,846
Rent
$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$2,178
Mortgage P&I
36%
$1,031
Property Taxes
4%
$104
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313