Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.97% first-year return on $75,876 initial cash invested.
3.97%
Cash On Cash
7.42%
Cap Rate
1.28
DSCR
$3,118
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,876
Downpayment
20%
$55,120
Closing costs
1%
$2,756
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,867
Mortgage P&I
43%
$1,329
Property Taxes
12%
$381
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343