Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.35% first-year return on $76,275 initial cash invested.
7.35%
Cash On Cash
8.5%
Cap Rate
1.45
DSCR
$3,466
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$2,999
Mortgage P&I
39%
$1,360
Property Taxes
10%
$348
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381