Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.65% first-year return on $80,664 initial cash invested.
2.65%
Cash On Cash
7.14%
Cap Rate
1.22
DSCR
$3,549
Rent
$178
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,664
Downpayment
20%
$59,680
Closing costs
1%
$2,984
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$3,371
Mortgage P&I
41%
$1,456
Property Taxes
17%
$605
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390