Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.2% first-year return on $69,660 initial cash invested.
4.2%
Cash On Cash
8.06%
Cap Rate
1.27
DSCR
$2,630
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,386
Mortgage P&I
50%
$1,303
Property Taxes
4%
$101
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289