Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.8% first-year return on $84,297 initial cash invested.
3.8%
Cash On Cash
7.24%
Cap Rate
1.26
DSCR
$3,230
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,297
Downpayment
20%
$63,140
Closing costs
1%
$3,157
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$2,963
Mortgage P&I
47%
$1,509
Property Taxes
6%
$202
Home Insurance
3%
$112
HOA
1%
$42
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355