Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.89% first-year return on $76,380 initial cash invested.
1.89%
Cash On Cash
6.79%
Cap Rate
1.18
DSCR
$2,974
Rent
$120
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$2,854
Mortgage P&I
45%
$1,333
Property Taxes
14%
$412
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327