Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.35% first-year return on $84,354 initial cash invested.
5.35%
Cash On Cash
7.83%
Cap Rate
1.32
DSCR
$3,188
Rent
$376
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,354
Downpayment
20%
$63,194
Closing costs
1%
$3,160
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$2,812
Mortgage P&I
49%
$1,558
Property Taxes
2%
$57
Home Insurance
3%
$111
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351