Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.1% first-year return on $81,441 initial cash invested.
0.1%
Cash On Cash
6.4%
Cap Rate
1.08
DSCR
$2,924
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,441
Downpayment
20%
$60,420
Closing costs
1%
$3,021
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$2,917
Mortgage P&I
51%
$1,488
Property Taxes
11%
$324
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322