Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.81% first-year return on $77,178 initial cash invested.
0.81%
Cash On Cash
6.71%
Cap Rate
1.11
DSCR
$2,691
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,178
Downpayment
20%
$56,360
Closing costs
1%
$2,818
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,639
Mortgage P&I
53%
$1,415
Property Taxes
8%
$205
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296