Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.14% first-year return on $79,068 initial cash invested.
2.14%
Cash On Cash
6.95%
Cap Rate
1.19
DSCR
$3,062
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,068
Downpayment
20%
$58,160
Closing costs
1%
$2,908
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$2,921
Mortgage P&I
46%
$1,421
Property Taxes
12%
$352
Home Insurance
3%
$103
HOA
0%
$5
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337