Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.12% first-year return on $78,690 initial cash invested.
5.12%
Cash On Cash
7.74%
Cap Rate
1.32
DSCR
$2,858
Rent
$336
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
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$2,522
Mortgage P&I
49%
$1,413
Property Taxes
1%
$37
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314