Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.41% first-year return on $71,151 initial cash invested.
2.41%
Cash On Cash
6.95%
Cap Rate
1.2
DSCR
$2,448
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,151
Downpayment
20%
$50,620
Closing costs
1%
$2,531
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$2,305
Mortgage P&I
50%
$1,225
Property Taxes
5%
$126
Home Insurance
4%
$93
HOA
1%
$29
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269