Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.05% first-year return on $76,065 initial cash invested.
7.05%
Cash On Cash
8.41%
Cap Rate
1.44
DSCR
$3,558
Rent
$447
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,065
Downpayment
20%
$55,300
Closing costs
1%
$2,765
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,111
Mortgage P&I
38%
$1,348
Property Taxes
13%
$456
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391