Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.72% first-year return on $80,790 initial cash invested.
7.72%
Cash On Cash
8.6%
Cap Rate
1.44
DSCR
$3,374
Rent
$520
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$2,854
Mortgage P&I
44%
$1,487
Property Taxes
3%
$115
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371