Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.58% first-year return on $82,617 initial cash invested.
5.58%
Cash On Cash
8.08%
Cap Rate
1.34
DSCR
$3,470
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,617
Downpayment
20%
$61,540
Closing costs
1%
$3,077
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$3,086
Mortgage P&I
45%
$1,549
Property Taxes
7%
$254
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382