Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.24% first-year return on $77,304 initial cash invested.
8.24%
Cash On Cash
8.75%
Cap Rate
1.47
DSCR
$3,282
Rent
$531
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,304
Downpayment
20%
$56,480
Closing costs
1%
$2,824
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$2,751
Mortgage P&I
43%
$1,397
Property Taxes
4%
$138
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361