Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 10% first-year return on $72,327 initial cash invested.
10%
Cash On Cash
9.22%
Cap Rate
1.58
DSCR
$3,120
Rent
$603
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
$72,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$2,517
Mortgage P&I
40%
$1,259
Property Taxes
2%
$75
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343