Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.19% first-year return on $82,806 initial cash invested.
0.19%
Cash On Cash
6.37%
Cap Rate
1.09
DSCR
$2,955
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,806
Downpayment
20%
$61,720
Closing costs
1%
$3,086
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$2,942
Mortgage P&I
51%
$1,507
Property Taxes
11%
$316
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325