Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.29% first-year return on $63,591 initial cash invested.
14.29%
Cash On Cash
10.94%
Cap Rate
1.8
DSCR
$3,034
Rent
$757
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,591
Downpayment
20%
$43,420
Closing costs
1%
$2,171
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$2,277
Mortgage P&I
36%
$1,102
Property Taxes
2%
$64
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334