Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.58% first-year return on $78,354 initial cash invested.
8.58%
Cash On Cash
8.64%
Cap Rate
1.5
DSCR
$3,231
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$2,671
Mortgage P&I
43%
$1,381
Property Taxes
3%
$89
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355