Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.47% first-year return on $78,207 initial cash invested.
8.47%
Cash On Cash
8.78%
Cap Rate
1.5
DSCR
$3,682
Rent
$552
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$3,130
Mortgage P&I
38%
$1,398
Property Taxes
10%
$381
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405