Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.91% first-year return on $79,194 initial cash invested.
4.91%
Cash On Cash
7.82%
Cap Rate
1.31
DSCR
$3,278
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,194
Downpayment
20%
$58,280
Closing costs
1%
$2,914
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$2,954
Mortgage P&I
44%
$1,445
Property Taxes
9%
$295
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361