Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.7% first-year return on $86,355 initial cash invested.
1.7%
Cash On Cash
6.89%
Cap Rate
1.18
DSCR
$3,930
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$3,808
Mortgage P&I
40%
$1,590
Property Taxes
20%
$768
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432