Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.17% first-year return on $71,550 initial cash invested.
9.17%
Cash On Cash
9.16%
Cap Rate
1.54
DSCR
$3,458
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$2,911
Mortgage P&I
37%
$1,262
Property Taxes
11%
$383
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380