Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.34% first-year return on $77,220 initial cash invested.
3.34%
Cash On Cash
7.39%
Cap Rate
1.24
DSCR
$2,978
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$2,763
Mortgage P&I
47%
$1,403
Property Taxes
8%
$251
Home Insurance
3%
$89
HOA
0%
$8
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328