Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.46% first-year return on $71,802 initial cash invested.
2.46%
Cash On Cash
7.03%
Cap Rate
1.21
DSCR
$2,956
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$2,809
Mortgage P&I
42%
$1,235
Property Taxes
16%
$459
Home Insurance
3%
$92
HOA
1%
$18
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325