Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.39% first-year return on $79,047 initial cash invested.
4.39%
Cash On Cash
7.59%
Cap Rate
1.3
DSCR
$3,278
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$2,989
Mortgage P&I
43%
$1,418
Property Taxes
11%
$353
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361