Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.24% first-year return on $71,550 initial cash invested.
3.24%
Cash On Cash
7.47%
Cap Rate
1.23
DSCR
$2,685
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,492
Mortgage P&I
48%
$1,287
Property Taxes
8%
$204
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295