Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.53% first-year return on $82,260 initial cash invested.
5.53%
Cash On Cash
7.78%
Cap Rate
1.37
DSCR
$3,908
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,260
Downpayment
20%
$61,200
Closing costs
1%
$3,060
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$3,529
Mortgage P&I
37%
$1,448
Property Taxes
17%
$646
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430