Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.88% first-year return on $79,677 initial cash invested.
4.88%
Cash On Cash
7.7%
Cap Rate
1.32
DSCR
$3,364
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$3,040
Mortgage P&I
42%
$1,426
Property Taxes
7%
$250
Home Insurance
3%
$105
HOA
3%
$114
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370