Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.43% first-year return on $80,391 initial cash invested.
6.43%
Cash On Cash
8.28%
Cap Rate
1.38
DSCR
$3,278
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$2,847
Mortgage P&I
45%
$1,487
Property Taxes
4%
$143
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361