Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.09% first-year return on $78,249 initial cash invested.
5.09%
Cash On Cash
7.73%
Cap Rate
1.33
DSCR
$3,136
Rent
$332
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,804
Mortgage P&I
44%
$1,391
Property Taxes
8%
$257
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345