Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.34% first-year return on $62,247 initial cash invested.
14.34%
Cash On Cash
10.99%
Cap Rate
1.82
DSCR
$3,100
Rent
$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,247
Downpayment
20%
$42,140
Closing costs
1%
$2,107
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$2,356
Mortgage P&I
34%
$1,061
Property Taxes
5%
$161
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341