Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.82% first-year return on $80,181 initial cash invested.
4.82%
Cash On Cash
7.66%
Cap Rate
1.31
DSCR
$3,002
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,680
Mortgage P&I
48%
$1,447
Property Taxes
3%
$92
Home Insurance
4%
$105
HOA
1%
$16
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330