Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.46% first-year return on $71,697 initial cash invested.
9.46%
Cash On Cash
9.31%
Cap Rate
1.53
DSCR
$3,063
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,697
Downpayment
20%
$51,140
Closing costs
1%
$2,557
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$2,498
Mortgage P&I
42%
$1,296
Property Taxes
2%
$68
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337