Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.76% first-year return on $72,474 initial cash invested.
5.76%
Cash On Cash
8.23%
Cap Rate
1.37
DSCR
$3,310
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$2,962
Mortgage P&I
39%
$1,298
Property Taxes
13%
$414
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364