Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.41% first-year return on $70,962 initial cash invested.
6.41%
Cash On Cash
8.13%
Cap Rate
1.4
DSCR
$2,684
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,962
Downpayment
20%
$50,440
Closing costs
1%
$2,522
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,305
Mortgage P&I
46%
$1,223
Property Taxes
3%
$76
Home Insurance
3%
$89
HOA
0%
$5
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295