Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.61% first-year return on $68,883 initial cash invested.
5.61%
Cash On Cash
8.12%
Cap Rate
1.35
DSCR
$2,577
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$2,255
Mortgage P&I
47%
$1,214
Property Taxes
3%
$70
Home Insurance
3%
$85
HOA
0%
$11
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283