Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.73% first-year return on $72,054 initial cash invested.
6.73%
Cash On Cash
8.4%
Cap Rate
1.41
DSCR
$2,944
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,054
Downpayment
20%
$51,480
Closing costs
1%
$2,574
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$2,540
Mortgage P&I
43%
$1,279
Property Taxes
5%
$154
Home Insurance
3%
$91
HOA
1%
$15
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324