Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.25% first-year return on $80,706 initial cash invested.
4.25%
Cash On Cash
7.54%
Cap Rate
1.28
DSCR
$2,972
Rent
$286
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,706
Downpayment
20%
$59,720
Closing costs
1%
$2,986
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$2,686
Mortgage P&I
50%
$1,472
Property Taxes
3%
$92
Home Insurance
4%
$108
HOA
0%
$3
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327