Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.59% first-year return on $80,538 initial cash invested.
2.59%
Cash On Cash
7.07%
Cap Rate
1.2
DSCR
$2,979
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,805
Mortgage P&I
49%
$1,462
Property Taxes
8%
$226
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328