Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.26% first-year return on $82,176 initial cash invested.
3.26%
Cash On Cash
7.26%
Cap Rate
1.25
DSCR
$3,519
Rent
$223
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$3,296
Mortgage P&I
42%
$1,485
Property Taxes
14%
$502
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387