Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.03% first-year return on $87,090 initial cash invested.
7.03%
Cash On Cash
8.18%
Cap Rate
1.41
DSCR
$3,512
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$3,002
Mortgage P&I
45%
$1,592
Property Taxes
3%
$99
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386