Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.56% first-year return on $78,753 initial cash invested.
4.56%
Cash On Cash
7.64%
Cap Rate
1.3
DSCR
$3,118
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,753
Downpayment
20%
$57,860
Closing costs
1%
$2,893
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,819
Mortgage P&I
46%
$1,419
Property Taxes
8%
$234
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343