Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.35% first-year return on $80,874 initial cash invested.
1.35%
Cash On Cash
6.59%
Cap Rate
1.13
DSCR
$2,610
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,874
Downpayment
20%
$59,880
Closing costs
1%
$2,994
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$2,519
Mortgage P&I
56%
$1,449
Property Taxes
3%
$79
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287