Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.55% first-year return on $70,080 initial cash invested.
0.55%
Cash On Cash
6.84%
Cap Rate
1.11
DSCR
$2,766
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$2,734
Mortgage P&I
46%
$1,270
Property Taxes
15%
$411
Home Insurance
3%
$87
HOA
1%
$25
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304