Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.08% first-year return on $87,636 initial cash invested.
5.08%
Cash On Cash
7.73%
Cap Rate
1.31
DSCR
$3,368
Rent
$371
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
$87,636
Downpayment
20%
$66,320
Closing costs
1%
$3,316
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$2,997
Mortgage P&I
48%
$1,631
Property Taxes
3%
$104
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370