Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.63% first-year return on $63,360 initial cash invested.
7.63%
Cash On Cash
8.92%
Cap Rate
1.47
DSCR
$2,680
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,360
Downpayment
20%
$43,200
Closing costs
1%
$2,160
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,277
Mortgage P&I
41%
$1,095
Property Taxes
7%
$194
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295