Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.7% first-year return on $68,862 initial cash invested.
5.7%
Cash On Cash
8.19%
Cap Rate
1.36
DSCR
$2,727
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,862
Downpayment
20%
$48,440
Closing costs
1%
$2,422
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,400
Mortgage P&I
45%
$1,218
Property Taxes
4%
$122
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300