Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.5% first-year return on $71,886 initial cash invested.
1.5%
Cash On Cash
6.72%
Cap Rate
1.14
DSCR
$2,198
Rent
$90
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$2,108
Mortgage P&I
57%
$1,258
Property Taxes
0%
$9
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242