Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.81% first-year return on $71,529 initial cash invested.
4.81%
Cash On Cash
7.79%
Cap Rate
1.31
DSCR
$2,592
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,305
Mortgage P&I
49%
$1,263
Property Taxes
3%
$71
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285