Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.72% first-year return on $69,429 initial cash invested.
3.72%
Cash On Cash
8.01%
Cap Rate
1.26
DSCR
$2,942
Rent
$215
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$2,727
Mortgage P&I
44%
$1,301
Property Taxes
12%
$339
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324