Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.1% first-year return on $86,670 initial cash invested.
5.1%
Cash On Cash
7.56%
Cap Rate
1.32
DSCR
$3,354
Rent
$368
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
5.9%
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
$3,354
Total Expenses
$2,986
Mortgage P&I
46%
$1,559
Property Taxes
5%
$170
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369