Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.12% first-year return on $81,210 initial cash invested.
3.12%
Cash On Cash
7.24%
Cap Rate
1.23
DSCR
$3,230
Rent
$211
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,210
Downpayment
20%
$60,200
Closing costs
1%
$3,010
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$3,019
Mortgage P&I
46%
$1,475
Property Taxes
11%
$341
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355