Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.23% first-year return on $81,525 initial cash invested.
8.23%
Cash On Cash
8.93%
Cap Rate
1.47
DSCR
$3,908
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,525
Downpayment
20%
$60,500
Closing costs
1%
$3,025
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$3,349
Mortgage P&I
39%
$1,536
Property Taxes
10%
$397
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430