Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.99% first-year return on $72,390 initial cash invested.
7.99%
Cash On Cash
8.63%
Cap Rate
1.48
DSCR
$3,028
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$2,546
Mortgage P&I
42%
$1,259
Property Taxes
6%
$167
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333