Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.57% first-year return on $71,739 initial cash invested.
4.57%
Cash On Cash
7.62%
Cap Rate
1.31
DSCR
$2,760
Rent
$273
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
$71,739
Downpayment
20%
$51,180
Closing costs
1%
$2,559
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$2,487
Mortgage P&I
45%
$1,242
Property Taxes
7%
$190
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304