Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.02% first-year return on $80,664 initial cash invested.
7.02%
Cash On Cash
8.28%
Cap Rate
1.42
DSCR
$3,496
Rent
$472
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
6.1%
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
$3,496
Total Expenses
$3,024
Mortgage P&I
41%
$1,446
Property Taxes
5%
$185
Home Insurance
3%
$105
HOA
3%
$98
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385