Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.92% first-year return on $72,411 initial cash invested.
5.92%
Cash On Cash
8.02%
Cap Rate
1.37
DSCR
$2,852
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,411
Downpayment
20%
$51,820
Closing costs
1%
$2,591
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$2,495
Mortgage P&I
44%
$1,261
Property Taxes
6%
$171
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314