Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.24% first-year return on $81,399 initial cash invested.
8.24%
Cash On Cash
8.7%
Cap Rate
1.48
DSCR
$3,802
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,802
Total Expenses
$3,243
Mortgage P&I
39%
$1,478
Property Taxes
10%
$373
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418