Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.45% first-year return on $80,412 initial cash invested.
8.45%
Cash On Cash
8.85%
Cap Rate
1.49
DSCR
$3,840
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,412
Downpayment
20%
$59,440
Closing costs
1%
$2,972
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$3,274
Mortgage P&I
38%
$1,472
Property Taxes
10%
$391
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422