Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.83% first-year return on $76,674 initial cash invested.
1.83%
Cash On Cash
6.89%
Cap Rate
1.16
DSCR
$2,620
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,674
Downpayment
20%
$55,880
Closing costs
1%
$2,794
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$2,503
Mortgage P&I
53%
$1,382
Property Taxes
5%
$132
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288