Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.27% first-year return on $62,709 initial cash invested.
8.27%
Cash On Cash
9.5%
Cap Rate
1.48
DSCR
$2,835
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,709
Downpayment
20%
$42,580
Closing costs
1%
$2,129
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,403
Mortgage P&I
40%
$1,141
Property Taxes
8%
$230
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312