Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.48% first-year return on $72,453 initial cash invested.
6.48%
Cash On Cash
8.29%
Cap Rate
1.41
DSCR
$3,198
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,453
Downpayment
20%
$51,860
Closing costs
1%
$2,593
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$2,807
Mortgage P&I
40%
$1,273
Property Taxes
10%
$312
Home Insurance
3%
$92
HOA
1%
$42
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352