Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.47% first-year return on $71,340 initial cash invested.
7.47%
Cash On Cash
8.5%
Cap Rate
1.46
DSCR
$2,996
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,552
Mortgage P&I
41%
$1,235
Property Taxes
7%
$208
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330