Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.2% first-year return on $82,785 initial cash invested.
0.2%
Cash On Cash
6.38%
Cap Rate
1.09
DSCR
$3,050
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$3,036
Mortgage P&I
49%
$1,503
Property Taxes
13%
$383
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336