Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.05% first-year return on $70,983 initial cash invested.
6.05%
Cash On Cash
8.28%
Cap Rate
1.37
DSCR
$2,800
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,983
Downpayment
20%
$50,460
Closing costs
1%
$2,523
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$2,442
Mortgage P&I
45%
$1,270
Property Taxes
5%
$130
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308