Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.79% first-year return on $71,445 initial cash invested.
6.79%
Cash On Cash
8.3%
Cap Rate
1.45
DSCR
$3,501
Rent
$404
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,445
Downpayment
20%
$50,900
Closing costs
1%
$2,545
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$3,097
Mortgage P&I
35%
$1,217
Property Taxes
16%
$568
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385