Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.04% first-year return on $80,767 initial cash invested.
1.04%
Cash On Cash
6.63%
Cap Rate
1.15
DSCR
$3,510
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,767
Downpayment
20%
$59,778
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$3,440
Mortgage P&I
41%
$1,442
Property Taxes
8%
$291
Home Insurance
3%
$105
HOA
12%
$410
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386