Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.96% first-year return on $76,632 initial cash invested.
9.96%
Cash On Cash
9.42%
Cap Rate
1.54
DSCR
$3,396
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$2,760
Mortgage P&I
42%
$1,420
Property Taxes
3%
$86
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374