Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.05% first-year return on $78,354 initial cash invested.
2.05%
Cash On Cash
6.94%
Cap Rate
1.18
DSCR
$2,883
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$2,749
Mortgage P&I
49%
$1,412
Property Taxes
9%
$256
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317