Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.16% first-year return on $72,096 initial cash invested.
6.16%
Cash On Cash
8.28%
Cap Rate
1.4
DSCR
$3,357
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,357
Total Expenses
$2,987
Mortgage P&I
38%
$1,274
Property Taxes
14%
$479
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369