Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.31% first-year return on $86,775 initial cash invested.
3.31%
Cash On Cash
7.24%
Cap Rate
1.24
DSCR
$3,471
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,775
Downpayment
20%
$65,500
Closing costs
1%
$3,275
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,471
Total Expenses
$3,232
Mortgage P&I
46%
$1,597
Property Taxes
7%
$245
Home Insurance
3%
$121
HOA
3%
$88
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382