Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.95% first-year return on $63,717 initial cash invested.
27.95%
Cash On Cash
15.49%
Cap Rate
2.47
DSCR
$4,725
Rent
$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,725
Total Expenses
$3,241
Mortgage P&I
24%
$1,138
Property Taxes
6%
$267
Home Insurance
2%
$79
HOA
3%
$150
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520