Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.54% first-year return on $70,332 initial cash invested.
4.54%
Cash On Cash
7.82%
Cap Rate
1.32
DSCR
$3,098
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,332
Downpayment
20%
$49,840
Closing costs
1%
$2,492
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$2,832
Mortgage P&I
40%
$1,233
Property Taxes
15%
$455
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341