Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.33% first-year return on $69,030 initial cash invested.
4.33%
Cash On Cash
7.97%
Cap Rate
1.29
DSCR
$2,781
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$2,532
Mortgage P&I
45%
$1,254
Property Taxes
10%
$267
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306