Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.82% first-year return on $76,128 initial cash invested.
4.82%
Cash On Cash
7.78%
Cap Rate
1.32
DSCR
$3,318
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,128
Downpayment
20%
$55,360
Closing costs
1%
$2,768
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,318
Total Expenses
$3,012
Mortgage P&I
41%
$1,356
Property Taxes
13%
$429
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365