Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.66% first-year return on $68,568 initial cash invested.
2.66%
Cash On Cash
7.27%
Cap Rate
1.21
DSCR
$2,446
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,568
Downpayment
20%
$48,160
Closing costs
1%
$2,408
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$2,294
Mortgage P&I
49%
$1,208
Property Taxes
6%
$158
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269