Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.15% first-year return on $81,294 initial cash invested.
9.15%
Cash On Cash
8.93%
Cap Rate
1.51
DSCR
$3,500
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$2,880
Mortgage P&I
42%
$1,483
Property Taxes
2%
$70
Home Insurance
3%
$108
HOA
1%
$29
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385