Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.38% first-year return on $62,625 initial cash invested.
17.38%
Cash On Cash
12.42%
Cap Rate
1.91
DSCR
$3,456
Rent
$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,625
Downpayment
20%
$42,500
Closing costs
1%
$2,125
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,456
Total Expenses
$2,549
Mortgage P&I
33%
$1,154
Property Taxes
4%
$145
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380