Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.99% first-year return on $69,282 initial cash invested.
4.99%
Cash On Cash
8.03%
Cap Rate
1.32
DSCR
$2,644
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,282
Downpayment
20%
$48,840
Closing costs
1%
$2,442
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$2,356
Mortgage P&I
47%
$1,241
Property Taxes
5%
$128
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291