Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.82% first-year return on $82,050 initial cash invested.
3.82%
Cash On Cash
7.26%
Cap Rate
1.25
DSCR
$2,818
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$2,557
Mortgage P&I
52%
$1,471
Property Taxes
1%
$20
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310