Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.62% first-year return on $68,778 initial cash invested.
4.62%
Cash On Cash
8.02%
Cap Rate
1.29
DSCR
$2,564
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,778
Downpayment
20%
$48,360
Closing costs
1%
$2,418
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,299
Mortgage P&I
49%
$1,249
Property Taxes
4%
$90
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282