Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.11% first-year return on $72,873 initial cash invested.
7.11%
Cash On Cash
8.32%
Cap Rate
1.44
DSCR
$2,958
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,958
Total Expenses
$2,526
Mortgage P&I
43%
$1,261
Property Taxes
6%
$166
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325