Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.28% first-year return on $79,362 initial cash invested.
6.28%
Cash On Cash
8.44%
Cap Rate
1.36
DSCR
$3,273
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$2,858
Mortgage P&I
46%
$1,509
Property Taxes
7%
$236
Home Insurance
0%
$0
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360