Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.03% first-year return on $77,976 initial cash invested.
9.03%
Cash On Cash
8.78%
Cap Rate
1.55
DSCR
$3,746
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$3,159
Mortgage P&I
36%
$1,352
Property Taxes
12%
$433
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412