Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.35% first-year return on $79,236 initial cash invested.
3.35%
Cash On Cash
7.27%
Cap Rate
1.24
DSCR
$2,916
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$2,695
Mortgage P&I
49%
$1,428
Property Taxes
6%
$170
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321