Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.54% first-year return on $78,627 initial cash invested.
1.54%
Cash On Cash
6.81%
Cap Rate
1.17
DSCR
$3,364
Rent
$101
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$3,263
Mortgage P&I
42%
$1,403
Property Taxes
18%
$614
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370