Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.71% first-year return on $76,947 initial cash invested.
3.71%
Cash On Cash
7.45%
Cap Rate
1.26
DSCR
$2,943
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,947
Downpayment
20%
$56,140
Closing costs
1%
$2,807
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$2,705
Mortgage P&I
47%
$1,386
Property Taxes
6%
$191
Home Insurance
3%
$100
HOA
1%
$27
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324