Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.89% first-year return on $83,898 initial cash invested.
2.89%
Cash On Cash
7.11%
Cap Rate
1.21
DSCR
$3,040
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$2,838
Mortgage P&I
50%
$1,534
Property Taxes
4%
$123
Home Insurance
4%
$112
HOA
1%
$35
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334