Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4% first-year return on $81,840 initial cash invested.
4%
Cash On Cash
7.39%
Cap Rate
1.27
DSCR
$3,110
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$2,837
Mortgage P&I
47%
$1,474
Property Taxes
6%
$199
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342