Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.05% first-year return on $83,079 initial cash invested.
3.05%
Cash On Cash
7.17%
Cap Rate
1.22
DSCR
$2,949
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$2,738
Mortgage P&I
52%
$1,523
Property Taxes
4%
$105
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324