Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.43% first-year return on $71,619 initial cash invested.
5.43%
Cash On Cash
7.75%
Cap Rate
1.33
DSCR
$3,246
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,619
Downpayment
20%
$56,780
Closing costs
1%
$2,839
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,246
Total Expenses
$2,922
Mortgage P&I
43%
$1,380
Property Taxes
11%
$366
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357