Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.6% first-year return on $71,823 initial cash invested.
0.6%
Cash On Cash
7.16%
Cap Rate
1.11
DSCR
$2,984
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,823
Downpayment
20%
$51,260
Closing costs
1%
$2,563
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$2,948
Mortgage P&I
46%
$1,374
Property Taxes
16%
$478
Home Insurance
3%
$79
HOA
0%
$3
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328