Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.66% first-year return on $80,643 initial cash invested.
9.66%
Cash On Cash
9.1%
Cap Rate
1.54
DSCR
$3,612
Rent
$649
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$2,963
Mortgage P&I
41%
$1,470
Property Taxes
4%
$160
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397