Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.02% first-year return on $80,538 initial cash invested.
7.02%
Cash On Cash
8.69%
Cap Rate
1.4
DSCR
$3,734
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$3,263
Mortgage P&I
41%
$1,537
Property Taxes
10%
$391
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411