Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.65% first-year return on $63,675 initial cash invested.
6.65%
Cash On Cash
9%
Cap Rate
1.41
DSCR
$2,988
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,675
Downpayment
20%
$43,500
Closing costs
1%
$2,175
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$2,635
Mortgage P&I
39%
$1,159
Property Taxes
13%
$381
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329