Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.58% first-year return on $80,601 initial cash invested.
6.58%
Cash On Cash
8.18%
Cap Rate
1.39
DSCR
$3,285
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,601
Downpayment
20%
$59,620
Closing costs
1%
$2,981
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$2,843
Mortgage P&I
44%
$1,460
Property Taxes
5%
$171
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361