Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.05% first-year return on $77,913 initial cash invested.
2.05%
Cash On Cash
6.83%
Cap Rate
1.18
DSCR
$2,886
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,913
Downpayment
20%
$57,060
Closing costs
1%
$2,853
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$2,753
Mortgage P&I
48%
$1,377
Property Taxes
7%
$205
Home Insurance
4%
$101
HOA
3%
$90
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317