Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.64% first-year return on $70,815 initial cash invested.
4.64%
Cash On Cash
7.93%
Cap Rate
1.31
DSCR
$2,973
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,815
Downpayment
20%
$50,300
Closing costs
1%
$2,515
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$2,699
Mortgage P&I
43%
$1,269
Property Taxes
11%
$318
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327