Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.65% first-year return on $84,696 initial cash invested.
5.65%
Cash On Cash
8.09%
Cap Rate
1.34
DSCR
$3,633
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$3,234
Mortgage P&I
44%
$1,597
Property Taxes
2%
$61
Home Insurance
9%
$341
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400