Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.58% first-year return on $69,030 initial cash invested.
3.58%
Cash On Cash
7.27%
Cap Rate
1.25
DSCR
$2,280
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,280
Total Expenses
$2,074
Mortgage P&I
52%
$1,175
Property Taxes
2%
$36
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251