Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.89% first-year return on $78,018 initial cash invested.
5.89%
Cash On Cash
8.04%
Cap Rate
1.37
DSCR
$3,327
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,018
Downpayment
20%
$57,160
Closing costs
1%
$2,858
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$2,944
Mortgage P&I
42%
$1,400
Property Taxes
9%
$313
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366