Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.66% first-year return on $77,199 initial cash invested.
8.66%
Cash On Cash
8.72%
Cap Rate
1.52
DSCR
$3,591
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,199
Downpayment
20%
$56,380
Closing costs
1%
$2,819
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$3,034
Mortgage P&I
38%
$1,348
Property Taxes
10%
$361
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395