Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.45% first-year return on $71,298 initial cash invested.
5.45%
Cash On Cash
8.04%
Cap Rate
1.35
DSCR
$2,816
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,298
Downpayment
20%
$50,760
Closing costs
1%
$2,538
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$2,492
Mortgage P&I
45%
$1,263
Property Taxes
6%
$180
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310