Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.93% first-year return on $70,206 initial cash invested.
9.93%
Cash On Cash
9.73%
Cap Rate
1.54
DSCR
$3,177
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,177
Total Expenses
$2,596
Mortgage P&I
41%
$1,307
Property Taxes
4%
$122
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349