Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.37% first-year return on $78,690 initial cash invested.
7.37%
Cash On Cash
8.32%
Cap Rate
1.44
DSCR
$3,276
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$2,793
Mortgage P&I
42%
$1,390
Property Taxes
6%
$189
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360