Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.43% first-year return on $77,976 initial cash invested.
4.43%
Cash On Cash
7.63%
Cap Rate
1.3
DSCR
$3,279
Rent
$288
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
6.2%
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
$3,279
Total Expenses
$2,991
Mortgage P&I
43%
$1,398
Property Taxes
11%
$350
Home Insurance
3%
$100
HOA
1%
$29
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361