Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.68% first-year return on $82,197 initial cash invested.
5.68%
Cash On Cash
7.94%
Cap Rate
1.36
DSCR
$3,644
Rent
$389
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,197
Downpayment
20%
$61,140
Closing costs
1%
$3,057
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$3,255
Mortgage P&I
41%
$1,488
Property Taxes
11%
$411
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401