Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.93% first-year return on $72,180 initial cash invested.
2.93%
Cash On Cash
7.07%
Cap Rate
1.23
DSCR
$2,726
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,550
Mortgage P&I
45%
$1,236
Property Taxes
11%
$297
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300