Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.68% first-year return on $70,311 initial cash invested.
5.68%
Cash On Cash
7.97%
Cap Rate
1.36
DSCR
$2,548
Rent
$333
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,311
Downpayment
20%
$49,820
Closing costs
1%
$2,491
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$2,215
Mortgage P&I
48%
$1,219
Property Taxes
2%
$39
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280