Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.71% first-year return on $63,381 initial cash invested.
3.71%
Cash On Cash
7.65%
Cap Rate
1.26
DSCR
$2,235
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,381
Downpayment
20%
$43,220
Closing costs
1%
$2,161
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$2,039
Mortgage P&I
49%
$1,092
Property Taxes
5%
$111
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246