Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.29% first-year return on $76,065 initial cash invested.
7.29%
Cash On Cash
8.46%
Cap Rate
1.43
DSCR
$3,090
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,065
Downpayment
20%
$55,300
Closing costs
1%
$2,765
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$2,628
Mortgage P&I
44%
$1,363
Property Taxes
4%
$113
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340