Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.63% first-year return on $63,717 initial cash invested.
8.63%
Cash On Cash
9.02%
Cap Rate
1.52
DSCR
$2,590
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,590
Total Expenses
$2,132
Mortgage P&I
41%
$1,074
Property Taxes
4%
$99
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285