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 $69,366 initial cash invested.
1.4%
Cash On Cash
7.13%
Cap Rate
1.14
DSCR
$2,292
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,366
Downpayment
20%
$48,920
Closing costs
1%
$2,446
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$2,211
Mortgage P&I
56%
$1,281
Property Taxes
3%
$62
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252