Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.75% first-year return on $86,229 initial cash invested.
1.75%
Cash On Cash
6.77%
Cap Rate
1.15
DSCR
$2,895
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$2,769
Mortgage P&I
55%
$1,591
Property Taxes
3%
$80
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318