Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.26% first-year return on $68,610 initial cash invested.
5.26%
Cash On Cash
7.84%
Cap Rate
1.34
DSCR
$2,498
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$2,197
Mortgage P&I
47%
$1,174
Property Taxes
3%
$82
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275