Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.7% first-year return on $72,033 initial cash invested.
1.7%
Cash On Cash
7.06%
Cap Rate
1.17
DSCR
$2,913
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,033
Downpayment
20%
$51,460
Closing costs
1%
$2,573
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,811
Mortgage P&I
44%
$1,295
Property Taxes
15%
$434
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320