Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.28% first-year return on $87,405 initial cash invested.
1.28%
Cash On Cash
6.94%
Cap Rate
1.13
DSCR
$3,116
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,405
Downpayment
20%
$66,100
Closing costs
1%
$3,305
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$3,023
Mortgage P&I
54%
$1,693
Property Taxes
5%
$148
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343