Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.38% first-year return on $70,269 initial cash invested.
5.38%
Cash On Cash
7.86%
Cap Rate
1.34
DSCR
$2,516
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,269
Downpayment
20%
$49,780
Closing costs
1%
$2,489
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$2,201
Mortgage P&I
48%
$1,215
Property Taxes
2%
$41
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277