Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.43% first-year return on $72,978 initial cash invested.
0.43%
Cash On Cash
6.46%
Cap Rate
1.09
DSCR
$2,386
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,978
Downpayment
20%
$52,360
Closing costs
1%
$2,618
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$2,360
Mortgage P&I
54%
$1,288
Property Taxes
7%
$169
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262