Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.9% first-year return on $76,044 initial cash invested.
8.9%
Cash On Cash
8.81%
Cap Rate
1.53
DSCR
$3,429
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,044
Downpayment
20%
$55,280
Closing costs
1%
$2,764
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$2,865
Mortgage P&I
39%
$1,329
Property Taxes
8%
$277
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377