Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.11% first-year return on $77,493 initial cash invested.
2.11%
Cash On Cash
6.98%
Cap Rate
1.19
DSCR
$3,074
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,493
Downpayment
20%
$56,660
Closing costs
1%
$2,833
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$2,938
Mortgage P&I
45%
$1,390
Property Taxes
11%
$347
Home Insurance
3%
$102
HOA
2%
$54
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338