Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.96% first-year return on $79,425 initial cash invested.
3.96%
Cash On Cash
7.55%
Cap Rate
1.26
DSCR
$2,968
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$2,706
Mortgage P&I
49%
$1,459
Property Taxes
3%
$81
Home Insurance
4%
$107
HOA
2%
$50
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326