Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.67% first-year return on $69,303 initial cash invested.
7.67%
Cash On Cash
9.2%
Cap Rate
1.43
DSCR
$3,052
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,303
Downpayment
20%
$48,860
Closing costs
1%
$2,443
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$2,609
Mortgage P&I
43%
$1,308
Property Taxes
6%
$175
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336