Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.1% first-year return on $69,723 initial cash invested.
1.1%
Cash On Cash
7.01%
Cap Rate
1.13
DSCR
$2,440
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$2,376
Mortgage P&I
52%
$1,276
Property Taxes
9%
$218
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268