Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $77,493 initial cash invested.
5.03%
Cash On Cash
7.7%
Cap Rate
1.32
DSCR
$3,008
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,493
Downpayment
20%
$56,660
Closing costs
1%
$2,833
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$2,683
Mortgage P&I
46%
$1,373
Property Taxes
6%
$188
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331