Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.36% first-year return on $63,570 initial cash invested.
7.36%
Cash On Cash
8.46%
Cap Rate
1.47
DSCR
$2,468
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,570
Downpayment
20%
$43,400
Closing costs
1%
$2,170
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$2,078
Mortgage P&I
42%
$1,041
Property Taxes
5%
$122
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271