Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.82% first-year return on $70,248 initial cash invested.
2.82%
Cash On Cash
7.79%
Cap Rate
1.22
DSCR
$3,099
Rent
$165
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,248
Downpayment
20%
$49,760
Closing costs
1%
$2,488
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$2,934
Mortgage P&I
43%
$1,327
Property Taxes
14%
$448
Home Insurance
3%
$88
HOA
1%
$17
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341