Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.09% first-year return on $76,191 initial cash invested.
2.09%
Cash On Cash
6.8%
Cap Rate
1.18
DSCR
$2,583
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,191
Downpayment
20%
$55,420
Closing costs
1%
$2,771
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$2,450
Mortgage P&I
52%
$1,335
Property Taxes
5%
$138
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284