Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.67% first-year return on $79,005 initial cash invested.
6.67%
Cash On Cash
8.2%
Cap Rate
1.39
DSCR
$3,087
Rent
$439
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
$79,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$2,648
Mortgage P&I
46%
$1,423
Property Taxes
2%
$71
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340