Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.57% first-year return on $68,883 initial cash invested.
1.57%
Cash On Cash
6.89%
Cap Rate
1.15
DSCR
$2,370
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$2,280
Mortgage P&I
51%
$1,206
Property Taxes
8%
$180
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261