Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.75% first-year return on $85,053 initial cash invested.
4.75%
Cash On Cash
7.72%
Cap Rate
1.3
DSCR
$3,444
Rent
$337
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,053
Downpayment
20%
$63,860
Closing costs
1%
$3,193
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$3,107
Mortgage P&I
46%
$1,580
Property Taxes
7%
$239
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379