Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.22% first-year return on $82,764 initial cash invested.
4.22%
Cash On Cash
7.51%
Cap Rate
1.3
DSCR
$3,840
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$3,549
Mortgage P&I
39%
$1,486
Property Taxes
17%
$638
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422