Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.83% first-year return on $87,804 initial cash invested.
2.83%
Cash On Cash
7.09%
Cap Rate
1.21
DSCR
$3,288
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,804
Downpayment
20%
$66,480
Closing costs
1%
$3,324
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$3,081
Mortgage P&I
49%
$1,624
Property Taxes
7%
$220
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362