Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.1% first-year return on $86,670 initial cash invested.
3.1%
Cash On Cash
7.39%
Cap Rate
1.22
DSCR
$3,438
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,670
Downpayment
20%
$65,400
Closing costs
1%
$3,270
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$3,214
Mortgage P&I
48%
$1,651
Property Taxes
7%
$229
Home Insurance
3%
$114
HOA
1%
$50
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378