Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $71,403 initial cash invested.
0.79%
Cash On Cash
6.56%
Cap Rate
1.13
DSCR
$2,694
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,647
Mortgage P&I
46%
$1,235
Property Taxes
14%
$390
Home Insurance
3%
$93
HOA
0%
$13
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296