Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.88% first-year return on $73,524 initial cash invested.
1.88%
Cash On Cash
6.7%
Cap Rate
1.17
DSCR
$2,458
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$2,343
Mortgage P&I
51%
$1,264
Property Taxes
6%
$151
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270