Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.85% first-year return on $77,598 initial cash invested.
5.85%
Cash On Cash
8.04%
Cap Rate
1.38
DSCR
$3,567
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,598
Downpayment
20%
$56,760
Closing costs
1%
$2,838
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$3,189
Mortgage P&I
39%
$1,381
Property Taxes
14%
$493
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392