Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.29% first-year return on $77,430 initial cash invested.
8.29%
Cash On Cash
8.64%
Cap Rate
1.48
DSCR
$3,254
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,430
Downpayment
20%
$56,600
Closing costs
1%
$2,830
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$2,719
Mortgage P&I
42%
$1,372
Property Taxes
4%
$141
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358