Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.42% first-year return on $80,454 initial cash invested.
1.42%
Cash On Cash
6.67%
Cap Rate
1.15
DSCR
$2,918
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$2,823
Mortgage P&I
49%
$1,442
Property Taxes
9%
$267
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321