Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.98% first-year return on $84,990 initial cash invested.
8.98%
Cash On Cash
8.75%
Cap Rate
1.5
DSCR
$3,594
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,594
Total Expenses
$2,958
Mortgage P&I
43%
$1,546
Property Taxes
2%
$78
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395