Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.78% first-year return on $62,562 initial cash invested.
10.78%
Cash On Cash
9.57%
Cap Rate
1.66
DSCR
$2,758
Rent
$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$2,196
Mortgage P&I
37%
$1,020
Property Taxes
4%
$120
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303