Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.99% first-year return on $70,290 initial cash invested.
5.99%
Cash On Cash
8.73%
Cap Rate
1.38
DSCR
$3,606
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,606
Total Expenses
$3,255
Mortgage P&I
36%
$1,316
Property Taxes
17%
$626
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397