Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.74% first-year return on $82,260 initial cash invested.
2.74%
Cash On Cash
7.1%
Cap Rate
1.21
DSCR
$3,000
Rent
$188
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,260
Downpayment
20%
$61,200
Closing costs
1%
$3,060
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$2,812
Mortgage P&I
50%
$1,502
Property Taxes
6%
$168
Home Insurance
4%
$112
HOA
0%
$10
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330