Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.62% first-year return on $64,053 initial cash invested.
0.62%
Cash On Cash
7.03%
Cap Rate
1.11
DSCR
$2,265
Rent
$33
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,053
Downpayment
20%
$43,860
Closing costs
1%
$2,193
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$2,232
Mortgage P&I
51%
$1,160
Property Taxes
10%
$224
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249