Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.78% first-year return on $62,478 initial cash invested.
7.78%
Cash On Cash
8.96%
Cap Rate
1.47
DSCR
$2,580
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$2,175
Mortgage P&I
42%
$1,074
Property Taxes
6%
$147
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284