Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.7% first-year return on $69,009 initial cash invested.
2.7%
Cash On Cash
7.47%
Cap Rate
1.21
DSCR
$2,586
Rent
$155
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$2,431
Mortgage P&I
49%
$1,255
Property Taxes
8%
$212
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284