Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.1% first-year return on $82,008 initial cash invested.
0.1%
Cash On Cash
6.34%
Cap Rate
1.08
DSCR
$2,770
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,008
Downpayment
20%
$60,960
Closing costs
1%
$3,048
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$2,763
Mortgage P&I
54%
$1,492
Property Taxes
7%
$202
Home Insurance
4%
$110
HOA
1%
$17
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305