Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.83% first-year return on $84,297 initial cash invested.
0.83%
Cash On Cash
6.58%
Cap Rate
1.13
DSCR
$3,416
Rent
$58
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,297
Downpayment
20%
$63,140
Closing costs
1%
$3,157
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,416
Total Expenses
$3,358
Mortgage P&I
45%
$1,536
Property Taxes
16%
$548
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376