Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.49% first-year return on $70,164 initial cash invested.
9.49%
Cash On Cash
9.47%
Cap Rate
1.55
DSCR
$3,454
Rent
$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$2,899
Mortgage P&I
37%
$1,267
Property Taxes
11%
$370
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380