Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.99% first-year return on $80,181 initial cash invested.
2.99%
Cash On Cash
7.08%
Cap Rate
1.22
DSCR
$2,823
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$2,623
Mortgage P&I
51%
$1,435
Property Taxes
4%
$112
Home Insurance
4%
$105
HOA
0%
$10
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311