Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.44% first-year return on $63,990 initial cash invested.
2.44%
Cash On Cash
7.43%
Cap Rate
1.19
DSCR
$2,096
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,096
Total Expenses
$1,966
Mortgage P&I
54%
$1,142
Property Taxes
2%
$33
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231