Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.85% first-year return on $71,445 initial cash invested.
5.85%
Cash On Cash
8.09%
Cap Rate
1.36
DSCR
$2,715
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,445
Downpayment
20%
$50,900
Closing costs
1%
$2,545
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$2,367
Mortgage P&I
46%
$1,259
Property Taxes
4%
$95
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299