Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.23% first-year return on $80,370 initial cash invested.
3.23%
Cash On Cash
7.26%
Cap Rate
1.23
DSCR
$3,024
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,370
Downpayment
20%
$59,400
Closing costs
1%
$2,970
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$2,808
Mortgage P&I
48%
$1,461
Property Taxes
7%
$213
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333