Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.32% first-year return on $80,496 initial cash invested.
3.32%
Cash On Cash
7.23%
Cap Rate
1.24
DSCR
$3,082
Rent
$223
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,496
Downpayment
20%
$59,520
Closing costs
1%
$2,976
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$2,859
Mortgage P&I
47%
$1,446
Property Taxes
8%
$261
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339