Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.16% first-year return on $79,404 initial cash invested.
2.16%
Cash On Cash
7.09%
Cap Rate
1.19
DSCR
$3,296
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,404
Downpayment
20%
$58,480
Closing costs
1%
$2,924
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$3,153
Mortgage P&I
44%
$1,452
Property Taxes
14%
$459
Home Insurance
3%
$112
HOA
0%
$8
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363