Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.15% first-year return on $85,830 initial cash invested.
8.15%
Cash On Cash
8.67%
Cap Rate
1.47
DSCR
$4,016
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$3,433
Mortgage P&I
40%
$1,589
Property Taxes
10%
$382
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442