Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.31% first-year return on $73,419 initial cash invested.
6.31%
Cash On Cash
8.21%
Cap Rate
1.38
DSCR
$2,818
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,419
Downpayment
20%
$52,780
Closing costs
1%
$2,639
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$2,432
Mortgage P&I
46%
$1,306
Property Taxes
3%
$73
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310