Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.23% first-year return on $79,194 initial cash invested.
0.23%
Cash On Cash
6.35%
Cap Rate
1.08
DSCR
$2,632
Rent
$15
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
$79,194
Downpayment
20%
$58,280
Closing costs
1%
$2,914
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,617
Mortgage P&I
54%
$1,421
Property Taxes
8%
$198
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290