Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.23% first-year return on $79,698 initial cash invested.
2.23%
Cash On Cash
7.28%
Cap Rate
1.18
DSCR
$3,078
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,698
Downpayment
20%
$58,760
Closing costs
1%
$2,938
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$2,930
Mortgage P&I
49%
$1,511
Property Taxes
9%
$268
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339