Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.53% first-year return on $78,354 initial cash invested.
2.53%
Cash On Cash
7.08%
Cap Rate
1.2
DSCR
$2,868
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,703
Mortgage P&I
49%
$1,416
Property Taxes
7%
$211
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315