Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.1% first-year return on $77,094 initial cash invested.
7.1%
Cash On Cash
8.45%
Cap Rate
1.44
DSCR
$3,618
Rent
$456
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,094
Downpayment
20%
$56,280
Closing costs
1%
$2,814
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$3,162
Mortgage P&I
38%
$1,381
Property Taxes
12%
$449
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398