Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.86% first-year return on $71,550 initial cash invested.
6.86%
Cash On Cash
8.39%
Cap Rate
1.43
DSCR
$3,174
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$2,765
Mortgage P&I
39%
$1,247
Property Taxes
9%
$283
Home Insurance
3%
$89
HOA
2%
$67
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349