Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.88% first-year return on $80,118 initial cash invested.
2.88%
Cash On Cash
7.26%
Cap Rate
1.22
DSCR
$3,128
Rent
$192
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,118
Downpayment
20%
$59,160
Closing costs
1%
$2,958
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$2,936
Mortgage P&I
47%
$1,472
Property Taxes
9%
$275
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344