Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.52% first-year return on $81,462 initial cash invested.
9.52%
Cash On Cash
9.01%
Cap Rate
1.54
DSCR
$3,634
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$2,988
Mortgage P&I
41%
$1,478
Property Taxes
5%
$165
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400