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 $62,625 initial cash invested.
3.62%
Cash On Cash
8.05%
Cap Rate
1.25
DSCR
$2,340
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,625
Downpayment
20%
$42,500
Closing costs
1%
$2,125
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$2,151
Mortgage P&I
49%
$1,143
Property Taxes
6%
$133
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257