Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.64% first-year return on $71,823 initial cash invested.
4.64%
Cash On Cash
7.71%
Cap Rate
1.32
DSCR
$3,096
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,823
Downpayment
20%
$51,260
Closing costs
1%
$2,563
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$2,818
Mortgage P&I
40%
$1,245
Property Taxes
14%
$430
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341