Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.72% first-year return on $62,688 initial cash invested.
2.72%
Cash On Cash
7.77%
Cap Rate
1.22
DSCR
$2,650
Rent
$142
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,508
Mortgage P&I
43%
$1,129
Property Taxes
15%
$403
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292