Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6% first-year return on $76,149 initial cash invested.
6%
Cash On Cash
7.99%
Cap Rate
1.37
DSCR
$3,009
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,009
Total Expenses
$2,628
Mortgage P&I
45%
$1,342
Property Taxes
5%
$164
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331