Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.8% first-year return on $78,648 initial cash invested.
8.8%
Cash On Cash
8.88%
Cap Rate
1.52
DSCR
$3,807
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,648
Downpayment
20%
$57,760
Closing costs
1%
$2,888
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,230
Mortgage P&I
37%
$1,408
Property Taxes
7%
$281
Home Insurance
3%
$103
HOA
4%
$144
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419