Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.49% first-year return on $63,612 initial cash invested.
8.49%
Cash On Cash
8.97%
Cap Rate
1.52
DSCR
$2,546
Rent
$450
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,546
Total Expenses
$2,096
Mortgage P&I
42%
$1,071
Property Taxes
3%
$80
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280