Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.7% first-year return on $63,570 initial cash invested.
0.7%
Cash On Cash
6.69%
Cap Rate
1.11
DSCR
$2,042
Rent
$37
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,570
Downpayment
20%
$43,400
Closing costs
1%
$2,170
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,042
Total Expenses
$2,005
Mortgage P&I
53%
$1,090
Property Taxes
7%
$141
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225