Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.39% first-year return on $82,407 initial cash invested.
6.39%
Cash On Cash
8.06%
Cap Rate
1.39
DSCR
$3,552
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,407
Downpayment
20%
$61,340
Closing costs
1%
$3,067
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$3,113
Mortgage P&I
42%
$1,479
Property Taxes
8%
$300
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391