Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.43% first-year return on $63,612 initial cash invested.
15.43%
Cash On Cash
11.24%
Cap Rate
1.9
DSCR
$3,656
Rent
$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,656
Total Expenses
$2,838
Mortgage P&I
29%
$1,071
Property Taxes
12%
$426
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402