Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.27% first-year return on $80,286 initial cash invested.
2.27%
Cash On Cash
6.92%
Cap Rate
1.19
DSCR
$3,100
Rent
$152
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
$80,286
Downpayment
20%
$59,320
Closing costs
1%
$2,966
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$2,948
Mortgage P&I
46%
$1,435
Property Taxes
10%
$323
Home Insurance
3%
$105
HOA
1%
$31
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341