Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.31% first-year return on $63,465 initial cash invested.
5.31%
Cash On Cash
8.58%
Cap Rate
1.34
DSCR
$2,746
Rent
$281
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,465
Downpayment
20%
$43,300
Closing costs
1%
$2,165
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,465
Mortgage P&I
42%
$1,157
Property Taxes
11%
$301
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302