Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.31% first-year return on $69,324 initial cash invested.
9.31%
Cash On Cash
9.1%
Cap Rate
1.55
DSCR
$3,050
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$2,512
Mortgage P&I
39%
$1,193
Property Taxes
6%
$179
Home Insurance
3%
$89
HOA
0%
$13
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336