Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.29% first-year return on $63,549 initial cash invested.
10.29%
Cash On Cash
9.55%
Cap Rate
1.6
DSCR
$2,616
Rent
$545
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,549
Downpayment
20%
$43,380
Closing costs
1%
$2,169
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$2,071
Mortgage P&I
41%
$1,076
Property Taxes
2%
$45
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288