Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.23% first-year return on $80,874 initial cash invested.
4.23%
Cash On Cash
7.51%
Cap Rate
1.28
DSCR
$3,000
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,874
Downpayment
20%
$59,880
Closing costs
1%
$2,994
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$2,715
Mortgage P&I
49%
$1,469
Property Taxes
4%
$128
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330