Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.68% first-year return on $69,450 initial cash invested.
2.68%
Cash On Cash
7.32%
Cap Rate
1.23
DSCR
$2,996
Rent
$155
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,841
Mortgage P&I
41%
$1,219
Property Taxes
16%
$491
Home Insurance
3%
$86
HOA
1%
$25
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330