Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.49% first-year return on $71,844 initial cash invested.
8.49%
Cash On Cash
9%
Cap Rate
1.51
DSCR
$3,628
Rent
$508
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,844
Downpayment
20%
$51,280
Closing costs
1%
$2,564
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$3,120
Mortgage P&I
35%
$1,269
Property Taxes
14%
$504
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399