Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.82% first-year return on $83,793 initial cash invested.
1.82%
Cash On Cash
6.97%
Cap Rate
1.16
DSCR
$3,081
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,793
Downpayment
20%
$62,660
Closing costs
1%
$3,133
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$2,954
Mortgage P&I
51%
$1,570
Property Taxes
6%
$177
Home Insurance
4%
$112
HOA
2%
$48
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339