Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.66% first-year return on $81,882 initial cash invested.
4.66%
Cash On Cash
7.57%
Cap Rate
1.3
DSCR
$3,086
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$2,768
Mortgage P&I
48%
$1,477
Property Taxes
5%
$152
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339