Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.74% first-year return on $84,276 initial cash invested.
8.74%
Cash On Cash
8.87%
Cap Rate
1.5
DSCR
$4,162
Rent
$614
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$3,548
Mortgage P&I
37%
$1,553
Property Taxes
12%
$483
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458