Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.96% first-year return on $77,577 initial cash invested.
5.96%
Cash On Cash
8.13%
Cap Rate
1.36
DSCR
$3,108
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$2,723
Mortgage P&I
46%
$1,414
Property Taxes
5%
$150
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342