Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.72% first-year return on $81,378 initial cash invested.
9.72%
Cash On Cash
9.11%
Cap Rate
1.56
DSCR
$4,086
Rent
$659
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,378
Downpayment
20%
$60,360
Closing costs
1%
$3,018
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,086
Total Expenses
$3,427
Mortgage P&I
36%
$1,468
Property Taxes
11%
$464
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449