Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.33% first-year return on $70,290 initial cash invested.
6.33%
Cash On Cash
8.79%
Cap Rate
1.38
DSCR
$3,206
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$2,835
Mortgage P&I
41%
$1,324
Property Taxes
10%
$334
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353