Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.57% first-year return on $80,769 initial cash invested.
3.57%
Cash On Cash
7.39%
Cap Rate
1.26
DSCR
$3,474
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$3,234
Mortgage P&I
42%
$1,462
Property Taxes
14%
$475
Home Insurance
3%
$105
HOA
0%
$11
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382