Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.14% first-year return on $81,693 initial cash invested.
3.14%
Cash On Cash
7.11%
Cap Rate
1.23
DSCR
$2,952
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,693
Downpayment
20%
$60,660
Closing costs
1%
$3,033
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$2,738
Mortgage P&I
50%
$1,464
Property Taxes
6%
$163
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325