Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.77% first-year return on $79,635 initial cash invested.
2.77%
Cash On Cash
6.95%
Cap Rate
1.21
DSCR
$2,868
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,684
Mortgage P&I
49%
$1,400
Property Taxes
7%
$204
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315