Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.4% first-year return on $68,694 initial cash invested.
1.4%
Cash On Cash
7.12%
Cap Rate
1.15
DSCR
$2,552
Rent
$80
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,694
Downpayment
20%
$48,280
Closing costs
1%
$2,414
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,472
Mortgage P&I
49%
$1,250
Property Taxes
11%
$268
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281