Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.19% first-year return on $68,967 initial cash invested.
5.19%
Cash On Cash
8.28%
Cap Rate
1.32
DSCR
$2,624
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,967
Downpayment
20%
$48,540
Closing costs
1%
$2,427
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,326
Mortgage P&I
48%
$1,272
Property Taxes
3%
$73
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289