Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.55% first-year return on $78,144 initial cash invested.
4.55%
Cash On Cash
7.78%
Cap Rate
1.3
DSCR
$3,303
Rent
$296
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,144
Downpayment
20%
$57,280
Closing costs
1%
$2,864
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$3,007
Mortgage P&I
43%
$1,428
Property Taxes
11%
$356
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363