Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.75% first-year return on $81,630 initial cash invested.
5.75%
Cash On Cash
7.82%
Cap Rate
1.36
DSCR
$3,330
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$2,939
Mortgage P&I
44%
$1,451
Property Taxes
7%
$249
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366