Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.36% first-year return on $76,002 initial cash invested.
3.36%
Cash On Cash
7.41%
Cap Rate
1.24
DSCR
$2,896
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,002
Downpayment
20%
$55,240
Closing costs
1%
$2,762
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$2,683
Mortgage P&I
48%
$1,377
Property Taxes
8%
$222
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319