Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.72% first-year return on $81,714 initial cash invested.
7.72%
Cash On Cash
8.45%
Cap Rate
1.46
DSCR
$3,678
Rent
$526
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,714
Downpayment
20%
$60,680
Closing costs
1%
$3,034
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$3,152
Mortgage P&I
40%
$1,464
Property Taxes
8%
$307
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405