Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.22% first-year return on $79,824 initial cash invested.
5.22%
Cash On Cash
7.85%
Cap Rate
1.33
DSCR
$3,346
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,824
Downpayment
20%
$58,880
Closing costs
1%
$2,944
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$2,999
Mortgage P&I
43%
$1,444
Property Taxes
9%
$312
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368