Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.57% first-year return on $72,180 initial cash invested.
4.57%
Cash On Cash
7.64%
Cap Rate
1.32
DSCR
$3,056
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$2,781
Mortgage P&I
41%
$1,246
Property Taxes
6%
$174
Home Insurance
3%
$93
HOA
7%
$229
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336