Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.75% first-year return on $70,647 initial cash invested.
2.75%
Cash On Cash
7.23%
Cap Rate
1.21
DSCR
$2,462
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$2,300
Mortgage P&I
51%
$1,251
Property Taxes
5%
$124
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271