Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.83% first-year return on $77,094 initial cash invested.
4.83%
Cash On Cash
7.93%
Cap Rate
1.33
DSCR
$3,664
Rent
$310
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,094
Downpayment
20%
$56,280
Closing costs
1%
$2,814
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$3,354
Mortgage P&I
38%
$1,403
Property Taxes
16%
$599
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403