Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.2% first-year return on $76,191 initial cash invested.
0.2%
Cash On Cash
6.69%
Cap Rate
1.09
DSCR
$2,739
Rent
$13
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,191
Downpayment
20%
$55,420
Closing costs
1%
$2,771
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$2,726
Mortgage P&I
52%
$1,422
Property Taxes
8%
$227
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301