Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.74% first-year return on $71,823 initial cash invested.
8.74%
Cash On Cash
8.86%
Cap Rate
1.53
DSCR
$3,345
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,823
Downpayment
20%
$51,260
Closing costs
1%
$2,563
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$2,822
Mortgage P&I
37%
$1,235
Property Taxes
11%
$356
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368