Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.94% first-year return on $70,920 initial cash invested.
7.94%
Cash On Cash
8.73%
Cap Rate
1.47
DSCR
$2,991
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,920
Downpayment
20%
$50,400
Closing costs
1%
$2,520
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$2,522
Mortgage P&I
42%
$1,245
Property Taxes
6%
$171
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329