Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.09% first-year return on $71,781 initial cash invested.
6.09%
Cash On Cash
8.09%
Cap Rate
1.39
DSCR
$3,090
Rent
$364
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,781
Downpayment
20%
$51,220
Closing costs
1%
$2,561
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$2,726
Mortgage P&I
40%
$1,238
Property Taxes
6%
$185
Home Insurance
3%
$105
HOA
5%
$146
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340