Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.18% first-year return on $68,589 initial cash invested.
5.18%
Cash On Cash
8.22%
Cap Rate
1.33
DSCR
$2,762
Rent
$296
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
$68,589
Downpayment
20%
$48,180
Closing costs
1%
$2,409
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,762
Total Expenses
$2,466
Mortgage P&I
45%
$1,244
Property Taxes
7%
$196
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304