Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.27% first-year return on $63,570 initial cash invested.
9.27%
Cash On Cash
9.64%
Cap Rate
1.52
DSCR
$2,718
Rent
$491
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
6.9%
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
$2,718
Total Expenses
$2,227
Mortgage P&I
42%
$1,143
Property Taxes
4%
$99
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299