Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.83% first-year return on $79,719 initial cash invested.
9.83%
Cash On Cash
9.13%
Cap Rate
1.56
DSCR
$3,734
Rent
$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$3,081
Mortgage P&I
38%
$1,434
Property Taxes
7%
$246
Home Insurance
3%
$105
HOA
1%
$27
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411