Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.58% first-year return on $70,290 initial cash invested.
7.58%
Cash On Cash
8.6%
Cap Rate
1.45
DSCR
$2,842
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$2,398
Mortgage P&I
43%
$1,227
Property Taxes
4%
$113
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313