Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.91% first-year return on $63,381 initial cash invested.
7.91%
Cash On Cash
8.9%
Cap Rate
1.48
DSCR
$2,577
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,381
Downpayment
20%
$43,220
Closing costs
1%
$2,161
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$2,159
Mortgage P&I
42%
$1,081
Property Taxes
5%
$126
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283