Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.92% first-year return on $71,382 initial cash invested.
3.92%
Cash On Cash
7.52%
Cap Rate
1.28
DSCR
$2,964
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,382
Downpayment
20%
$50,840
Closing costs
1%
$2,542
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$2,731
Mortgage P&I
42%
$1,240
Property Taxes
13%
$391
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326