Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.92% first-year return on $78,018 initial cash invested.
2.92%
Cash On Cash
7.08%
Cap Rate
1.22
DSCR
$2,814
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,018
Downpayment
20%
$57,160
Closing costs
1%
$2,858
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,814
Total Expenses
$2,624
Mortgage P&I
49%
$1,383
Property Taxes
6%
$182
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310