Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.82% first-year return on $70,080 initial cash invested.
5.82%
Cash On Cash
8.23%
Cap Rate
1.39
DSCR
$3,358
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$3,018
Mortgage P&I
37%
$1,227
Property Taxes
16%
$532
Home Insurance
3%
$87
HOA
1%
$31
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369