Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6% first-year return on $71,571 initial cash invested.
6%
Cash On Cash
8.22%
Cap Rate
1.37
DSCR
$2,952
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,571
Downpayment
20%
$51,020
Closing costs
1%
$2,551
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$2,594
Mortgage P&I
43%
$1,272
Property Taxes
8%
$222
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325