Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.15% first-year return on $79,047 initial cash invested.
0.15%
Cash On Cash
6.43%
Cap Rate
1.08
DSCR
$2,702
Rent
$10
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,692
Mortgage P&I
53%
$1,439
Property Taxes
9%
$232
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297