Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.24% first-year return on $83,520 initial cash invested.
2.24%
Cash On Cash
6.88%
Cap Rate
1.18
DSCR
$2,775
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$2,619
Mortgage P&I
55%
$1,523
Property Taxes
2%
$44
Home Insurance
4%
$109
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305