Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.86% first-year return on $69,765 initial cash invested.
6.86%
Cash On Cash
9.07%
Cap Rate
1.41
DSCR
$3,574
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,765
Downpayment
20%
$49,300
Closing costs
1%
$2,465
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$3,175
Mortgage P&I
37%
$1,322
Property Taxes
15%
$550
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393