Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2% first-year return on $71,550 initial cash invested.
2%
Cash On Cash
6.95%
Cap Rate
1.18
DSCR
$2,553
Rent
$119
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
$2,553
Total Expenses
$2,434
Mortgage P&I
49%
$1,256
Property Taxes
8%
$208
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281