Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.08% first-year return on $82,386 initial cash invested.
7.08%
Cash On Cash
8.34%
Cap Rate
1.43
DSCR
$3,900
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,386
Downpayment
20%
$61,320
Closing costs
1%
$3,066
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$3,414
Mortgage P&I
38%
$1,490
Property Taxes
13%
$488
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429