Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.3% first-year return on $87,048 initial cash invested.
2.3%
Cash On Cash
7%
Cap Rate
1.18
DSCR
$3,147
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,048
Downpayment
20%
$65,760
Closing costs
1%
$3,288
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$2,980
Mortgage P&I
52%
$1,626
Property Taxes
5%
$167
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346