Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.56% first-year return on $78,396 initial cash invested.
1.56%
Cash On Cash
6.76%
Cap Rate
1.16
DSCR
$2,895
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$2,793
Mortgage P&I
48%
$1,403
Property Taxes
10%
$299
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318