Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.87% first-year return on $82,176 initial cash invested.
7.87%
Cash On Cash
8.48%
Cap Rate
1.47
DSCR
$3,678
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$3,139
Mortgage P&I
40%
$1,474
Property Taxes
8%
$284
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405