Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.46% first-year return on $70,836 initial cash invested.
3.46%
Cash On Cash
7.24%
Cap Rate
1.25
DSCR
$2,439
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,836
Downpayment
20%
$50,320
Closing costs
1%
$2,516
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,439
Total Expenses
$2,235
Mortgage P&I
50%
$1,217
Property Taxes
4%
$88
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268