Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.09% first-year return on $71,802 initial cash invested.
9.09%
Cash On Cash
8.88%
Cap Rate
1.53
DSCR
$2,904
Rent
$544
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$2,360
Mortgage P&I
43%
$1,236
Property Taxes
2%
$47
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319