Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.79% first-year return on $76,968 initial cash invested.
1.79%
Cash On Cash
6.72%
Cap Rate
1.16
DSCR
$2,664
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,968
Downpayment
20%
$56,160
Closing costs
1%
$2,808
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,664
Total Expenses
$2,549
Mortgage P&I
51%
$1,351
Property Taxes
7%
$191
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293