Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.19% first-year return on $81,210 initial cash invested.
2.19%
Cash On Cash
6.85%
Cap Rate
1.18
DSCR
$2,848
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,210
Downpayment
20%
$60,200
Closing costs
1%
$3,010
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,700
Mortgage P&I
51%
$1,457
Property Taxes
5%
$131
Home Insurance
4%
$112
HOA
1%
$32
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313