Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.58% first-year return on $66,457 initial cash invested.
8.58%
Cash On Cash
8.29%
Cap Rate
1.41
DSCR
$4,122
Rent
$475
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
$66,457
Downpayment
20%
$63,291
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,122
Total Expenses
$3,647
Mortgage P&I
38%
$1,546
Property Taxes
14%
$588
Home Insurance
3%
$111
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453