Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.88% first-year return on $80,656 initial cash invested.
9.88%
Cash On Cash
9.25%
Cap Rate
1.58
DSCR
$4,400
Rent
$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,656
Downpayment
20%
$59,672
Closing costs
1%
$2,984
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$3,736
Mortgage P&I
33%
$1,460
Property Taxes
15%
$676
Home Insurance
2%
$104
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484