Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.46% first-year return on $72,201 initial cash invested.
3.46%
Cash On Cash
7.21%
Cap Rate
1.25
DSCR
$2,446
Rent
$208
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$2,238
Mortgage P&I
51%
$1,244
Property Taxes
3%
$69
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269