Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.35% first-year return on $63,486 initial cash invested.
17.35%
Cash On Cash
11.76%
Cap Rate
1.99
DSCR
$3,430
Rent
$918
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
$63,486
Downpayment
20%
$43,320
Closing costs
1%
$2,166
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$2,512
Mortgage P&I
31%
$1,067
Property Taxes
4%
$122
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377