Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.68% first-year return on $71,907 initial cash invested.
6.68%
Cash On Cash
8.15%
Cap Rate
1.42
DSCR
$2,913
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,907
Downpayment
20%
$51,340
Closing costs
1%
$2,567
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,513
Mortgage P&I
42%
$1,227
Property Taxes
7%
$202
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320