Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.67% first-year return on $70,248 initial cash invested.
5.67%
Cash On Cash
8.38%
Cap Rate
1.34
DSCR
$2,774
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,248
Downpayment
20%
$49,760
Closing costs
1%
$2,488
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,442
Mortgage P&I
47%
$1,295
Property Taxes
3%
$91
Home Insurance
3%
$84
HOA
1%
$29
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305