Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.62% first-year return on $70,290 initial cash invested.
5.62%
Cash On Cash
7.88%
Cap Rate
1.36
DSCR
$2,637
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$2,308
Mortgage P&I
46%
$1,202
Property Taxes
5%
$122
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290