Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.26% first-year return on $68,673 initial cash invested.
9.26%
Cash On Cash
9.52%
Cap Rate
1.53
DSCR
$3,338
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,673
Downpayment
20%
$48,260
Closing costs
1%
$2,413
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$2,808
Mortgage P&I
37%
$1,250
Property Taxes
10%
$337
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367