Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.32% first-year return on $69,492 initial cash invested.
9.32%
Cash On Cash
9.31%
Cap Rate
1.52
DSCR
$2,864
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,492
Downpayment
20%
$49,040
Closing costs
1%
$2,452
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$2,324
Mortgage P&I
44%
$1,248
Property Taxes
2%
$49
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315