Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.66% first-year return on $82,218 initial cash invested.
7.66%
Cash On Cash
8.32%
Cap Rate
1.45
DSCR
$3,392
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$2,867
Mortgage P&I
43%
$1,460
Property Taxes
4%
$143
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373