Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.12% first-year return on $63,696 initial cash invested.
9.12%
Cash On Cash
9.5%
Cap Rate
1.53
DSCR
$2,720
Rent
$484
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,236
Mortgage P&I
42%
$1,129
Property Taxes
4%
$105
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299