Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.09% first-year return on $69,597 initial cash invested.
4.09%
Cash On Cash
8.13%
Cap Rate
1.26
DSCR
$2,658
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,597
Downpayment
20%
$49,140
Closing costs
1%
$2,457
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$2,421
Mortgage P&I
50%
$1,321
Property Taxes
4%
$109
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292