Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.4% first-year return on $63,318 initial cash invested.
4.4%
Cash On Cash
8.08%
Cap Rate
1.3
DSCR
$2,602
Rent
$232
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$2,370
Mortgage P&I
43%
$1,117
Property Taxes
11%
$292
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286