Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.6% first-year return on $77,031 initial cash invested.
8.6%
Cash On Cash
8.9%
Cap Rate
1.53
DSCR
$4,186
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,031
Downpayment
20%
$56,220
Closing costs
1%
$2,811
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$3,634
Mortgage P&I
33%
$1,366
Property Taxes
18%
$747
Home Insurance
2%
$99
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460