Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.38% first-year return on $76,989 initial cash invested.
4.38%
Cash On Cash
7.57%
Cap Rate
1.29
DSCR
$2,961
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,989
Downpayment
20%
$56,180
Closing costs
1%
$2,809
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$2,680
Mortgage P&I
46%
$1,373
Property Taxes
7%
$205
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326