Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.43% first-year return on $83,226 initial cash invested.
3.43%
Cash On Cash
7.38%
Cap Rate
1.24
DSCR
$3,369
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,226
Downpayment
20%
$62,120
Closing costs
1%
$3,106
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$3,131
Mortgage P&I
46%
$1,536
Property Taxes
10%
$327
Home Insurance
3%
$110
HOA
0%
$12
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371