Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.5% first-year return on $63,148 initial cash invested.
3.5%
Cash On Cash
7.77%
Cap Rate
1.27
DSCR
$2,738
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,148
Downpayment
20%
$42,998
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$2,554
Mortgage P&I
40%
$1,098
Property Taxes
16%
$426
Home Insurance
3%
$75
HOA
1%
$23
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301