Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.23% first-year return on $77,052 initial cash invested.
1.23%
Cash On Cash
6.74%
Cap Rate
1.14
DSCR
$2,898
Rent
$79
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
$77,052
Downpayment
20%
$56,240
Closing costs
1%
$2,812
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$2,819
Mortgage P&I
48%
$1,385
Property Taxes
12%
$352
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319