Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.61% first-year return on $69,114 initial cash invested.
0.61%
Cash On Cash
6.84%
Cap Rate
1.11
DSCR
$2,434
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,114
Downpayment
20%
$48,680
Closing costs
1%
$2,434
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$2,399
Mortgage P&I
52%
$1,256
Property Taxes
9%
$228
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268