Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.64% first-year return on $69,513 initial cash invested.
4.64%
Cash On Cash
7.69%
Cap Rate
1.32
DSCR
$2,746
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,513
Downpayment
20%
$49,060
Closing costs
1%
$2,453
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,477
Mortgage P&I
43%
$1,192
Property Taxes
9%
$251
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302