Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.97% first-year return on $63,801 initial cash invested.
10.97%
Cash On Cash
9.6%
Cap Rate
1.65
DSCR
$2,672
Rent
$583
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,801
Downpayment
20%
$43,620
Closing costs
1%
$2,181
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$2,089
Mortgage P&I
39%
$1,054
Property Taxes
1%
$36
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294