Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.54% first-year return on $81,105 initial cash invested.
1.54%
Cash On Cash
6.64%
Cap Rate
1.15
DSCR
$2,820
Rent
$104
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,105
Downpayment
20%
$60,100
Closing costs
1%
$3,005
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$2,716
Mortgage P&I
51%
$1,446
Property Taxes
6%
$174
Home Insurance
4%
$114
HOA
1%
$23
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310