Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.06% first-year return on $79,005 initial cash invested.
7.06%
Cash On Cash
8.45%
Cap Rate
1.41
DSCR
$3,261
Rent
$465
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$2,796
Mortgage P&I
45%
$1,451
Property Taxes
4%
$115
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359