Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.36% first-year return on $68,589 initial cash invested.
4.36%
Cash On Cash
8.01%
Cap Rate
1.31
DSCR
$3,328
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,589
Downpayment
20%
$48,180
Closing costs
1%
$2,409
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,079
Mortgage P&I
37%
$1,227
Property Taxes
4%
$130
Home Insurance
3%
$87
HOA
15%
$504
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366