Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.66% first-year return on $70,059 initial cash invested.
7.66%
Cash On Cash
8.8%
Cap Rate
1.45
DSCR
$2,960
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,059
Downpayment
20%
$49,580
Closing costs
1%
$2,479
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$2,513
Mortgage P&I
42%
$1,252
Property Taxes
5%
$155
Home Insurance
3%
$88
HOA
0%
$12
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326